Flat
TW10
1 bed
1 bath
Richmond Hill, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-30,204
↘ -25%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,628 | £11,802 | £12,097 | £12,400 | £12,772 | £60,700 |
| Total Expenses | £18,041 | £18,104 | £18,177 | £18,251 | £18,331 | £90,904 |
| Profit Before Tax | £-6,413 | £-6,302 | £-6,079 | £-5,851 | £-5,559 | £-30,204 |
| Profit After Tax | £-6,413 | £-6,302 | £-6,079 | £-5,851 | £-5,559 | £-30,204 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-6,409 | £-6,298 | £1,421 | £7,537 | £12,256 | £8,507 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change