Flat
TW9
2 beds
1 bath
Argyle House, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-32,979
↘ -19%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,160 | £17,417 | £17,853 | £18,299 | £18,848 | £89,578 |
| Total Expenses | £24,347 | £24,419 | £24,505 | £24,594 | £24,691 | £122,556 |
| Profit Before Tax | £-7,187 | £-7,001 | £-6,652 | £-6,295 | £-5,843 | £-32,979 |
| Profit After Tax | £-7,187 | £-7,001 | £-6,652 | £-6,295 | £-5,843 | £-32,979 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £-7,182 | £-6,996 | £3,748 | £12,270 | £18,861 | £20,700 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change