Flat
TW9
2 beds
1 bath
Townshend Terrace, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£26,712
↗ 17%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
49%
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 | £29,232 | £29,670 | £30,412 | £31,173 | £32,108 | £152,595 |
| Total Expenses | £23,709 | £23,797 | £23,913 | £24,032 | £24,167 | £119,618 |
| Profit Before Tax | £5,523 | £5,873 | £6,499 | £7,141 | £7,941 | £32,977 |
| Profit After Tax | £4,474 | £4,757 | £5,264 | £5,784 | £6,432 | £26,712 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,479 | £4,762 | £14,764 | £22,742 | £28,998 | £75,745 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change