Detached TW10 4 beds 2 baths

Ashburnham Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-15,459

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,156	£33,653	£34,495	£35,357	£36,418	£173,079
Total Expenses	£37,539	£37,601	£37,695	£37,793	£37,909	£188,537
Profit Before Tax	£-4,383	£-3,947	£-3,201	£-2,436	£-1,492	£-15,459
Profit After Tax	£-4,383	£-3,947	£-3,201	£-2,436	£-1,492	£-15,459
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-4,375	£-3,939	£13,800	£27,910	£38,890	£72,286
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change