Flat
TW10
1 bed
1 bath
Glovers Lodge, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£15,355
↗ 18%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,256 | £14,323 | £14,406 | £14,491 | £14,585 | £72,062 |
| Profit Before Tax | £3,180 | £3,374 | £3,734 | £4,102 | £4,566 | £18,956 |
| Profit After Tax | £2,576 | £2,733 | £3,024 | £3,323 | £3,698 | £15,355 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,579 | £2,736 | £8,424 | £12,962 | £16,525 | £43,226 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change