Flat TW9 2 beds 2 baths

Lower Mortlake Road, Richmond TW9

London, England · TW9

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-33,181

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,328	£17,588	£18,028	£18,478	£19,033	£90,455
Total Expenses	£24,562	£24,634	£24,721	£24,810	£24,908	£123,636
Profit Before Tax	£-7,234	£-7,046	£-6,693	£-6,332	£-5,875	£-33,181
Profit After Tax	£-7,234	£-7,046	£-6,693	£-6,332	£-5,875	£-33,181
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-7,229	£-7,041	£3,807	£12,411	£19,066	£21,014
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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