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
£16,222
↗ 12%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
44%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £24,317 | £24,467 | £24,638 | £24,812 | £25,001 | £123,235 |
| Profit Before Tax | £3,127 | £3,389 | £3,914 | £4,454 | £5,143 | £20,027 |
| Profit After Tax | £2,533 | £2,745 | £3,171 | £3,607 | £4,166 | £16,222 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,537 | £2,749 | £11,671 | £18,780 | £24,357 | £60,094 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change