Flat TW9 3 beds 1 bath

Peldon Court Sheen Road, Richmond, Surrey TW9

London, England · TW9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-29,917

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£21,339	£21,408	£21,488	£21,571	£21,661	£107,467
Profit Before Tax	£-6,483	£-6,329	£-6,032	£-5,729	£-5,344	£-29,917
Profit After Tax	£-6,483	£-6,329	£-6,032	£-5,729	£-5,344	£-29,917
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-6,479	£-6,324	£2,968	£10,337	£16,035	£16,536
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	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