Flat
TW10
1 bed
1 bath
Glovers Lodge, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-24,653
↘ -30%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,376 | £8,502 | £8,714 | £8,932 | £9,200 | £43,724 |
| Total Expenses | £13,550 | £13,608 | £13,673 | £13,738 | £13,808 | £68,377 |
| Profit Before Tax | £-5,174 | £-5,107 | £-4,958 | £-4,806 | £-4,608 | £-24,653 |
| Profit After Tax | £-5,174 | £-5,107 | £-4,958 | £-4,806 | £-4,608 | £-24,653 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-5,171 | £-5,104 | £442 | £4,833 | £8,219 | £3,219 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change