Flat
TW9
1 bed
1 bath
The Quadrant, Richmond, Surrey TW9
London, England · TW9
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-40,779
↘ -17%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £32,083 | £32,163 | £32,265 | £32,369 | £32,485 | £161,364 |
| Profit Before Tax | £-8,983 | £-8,717 | £-8,232 | £-7,735 | £-7,113 | £-40,779 |
| Profit After Tax | £-8,983 | £-8,717 | £-8,232 | £-7,735 | £-7,113 | £-40,779 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-8,976 | £-8,710 | £5,768 | £17,255 | £26,142 | £31,481 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change