Flat TW9 2 beds 1 bath

Northumbria Court, Richmond TW9

London, England · TW9

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-27,778

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£19,190	£19,256	£19,332	£19,410	£19,495	£96,684
Profit Before Tax	£-5,990	£-5,858	£-5,599	£-5,334	£-4,997	£-27,778
Profit After Tax	£-5,990	£-5,858	£-5,599	£-5,334	£-4,997	£-27,778
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-5,986	£-5,854	£2,401	£8,946	£14,006	£13,513
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	7%	11%	11%

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