Flat
TW10
1 bed
1 bath
Church Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-28,909
↘ -26%After 5 Years
Change In Property Value
£36,130
↗ 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 | £10,848 | £11,011 | £11,286 | £11,568 | £11,915 | £56,628 |
| Total Expenses | £16,971 | £17,033 | £17,104 | £17,176 | £17,253 | £85,537 |
| Profit Before Tax | £-6,123 | £-6,023 | £-5,818 | £-5,608 | £-5,338 | £-28,909 |
| Profit After Tax | £-6,123 | £-6,023 | £-5,818 | £-5,608 | £-5,338 | £-28,909 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-6,120 | £-6,019 | £1,182 | £6,887 | £11,290 | £7,221 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -6% | -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