Flat TW9 2 beds 1 bath

Twickenham Road, Richmond TW9

London, England · TW9

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£-41,646

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£74,325

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,760	£24,116	£24,719	£25,337	£26,097	£124,030
Total Expenses	£32,942	£33,024	£33,127	£33,233	£33,351	£165,676
Profit Before Tax	£-9,182	£-8,907	£-8,408	£-7,895	£-7,254	£-41,646
Profit After Tax	£-9,182	£-8,907	£-8,408	£-7,895	£-7,254	£-41,646
Change In Property Value	£7	£7	£14,400	£25,705	£34,205	£74,325
Net Return	£-9,175	£-8,900	£5,993	£17,809	£26,952	£32,679
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	2%	7%	11%	14%

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