Flat
TW10
1 bed
1 bath
St. Kilda, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-38,660
↘ -22%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,584 | £16,833 | £17,254 | £17,685 | £18,215 | £86,571 |
| Total Expenses | £24,885 | £24,955 | £25,040 | £25,127 | £25,223 | £125,231 |
| Profit Before Tax | £-8,301 | £-8,123 | £-7,787 | £-7,443 | £-7,008 | £-38,660 |
| Profit After Tax | £-8,301 | £-8,123 | £-7,787 | £-7,443 | £-7,008 | £-38,660 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-8,295 | £-8,117 | £2,913 | £11,657 | £18,409 | £16,567 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change