Flat TW10 2 beds 1 bath

Church Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-39,437

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,308	£17,740	£18,184	£18,730	£89,014
Total Expenses	£25,526	£25,598	£25,684	£25,772	£25,870	£128,451
Profit Before Tax	£-8,474	£-8,290	£-7,944	£-7,588	£-7,140	£-39,437
Profit After Tax	£-8,474	£-8,290	£-7,944	£-7,588	£-7,140	£-39,437
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£-8,469	£-8,285	£3,056	£12,047	£18,989	£17,339
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	7%	10%	10%

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