Flat
TW9
2 beds
1 bath
Lower Mortlake Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-28,847
↘ -21%After 5 Years
Change In Property Value
£43,872
↗ 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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £20,265 | £20,332 | £20,410 | £20,491 | £20,578 | £102,075 |
| Profit Before Tax | £-6,237 | £-6,093 | £-5,816 | £-5,531 | £-5,170 | £-28,847 |
| Profit After Tax | £-6,237 | £-6,093 | £-5,816 | £-5,531 | £-5,170 | £-28,847 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-6,232 | £-6,089 | £2,684 | £9,641 | £15,021 | £15,025 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change