Flat
TW9
2 beds
1 bath
Twickenham Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£55,507
↗ 23%After 5 Years
Change In Property Value
£74,325
↗ 10%After 5 Years
Return On Investment
54%
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 | £46,488 | £47,185 | £48,365 | £49,574 | £51,061 | £242,674 |
| Total Expenses | £34,565 | £34,666 | £34,813 | £34,963 | £35,141 | £174,147 |
| Profit Before Tax | £11,923 | £12,520 | £13,552 | £14,611 | £15,921 | £68,527 |
| Profit After Tax | £9,658 | £10,141 | £10,977 | £11,835 | £12,896 | £55,507 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £9,665 | £10,148 | £25,378 | £37,539 | £47,101 | £129,831 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change