Flat
TW10
3 beds
1 bath
Watermill Close, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£-40,214
↘ -22%After 5 Years
Change In Property Value
£58,324
↗ 10%After 5 Years
Return On Investment
10%
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 | £17,520 | £17,783 | £18,227 | £18,683 | £19,244 | £91,457 |
| Total Expenses | £26,168 | £26,241 | £26,328 | £26,418 | £26,516 | £131,671 |
| Profit Before Tax | £-8,648 | £-8,458 | £-8,101 | £-7,734 | £-7,273 | £-40,214 |
| Profit After Tax | £-8,648 | £-8,458 | £-8,101 | £-7,734 | £-7,273 | £-40,214 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £-8,643 | £-8,452 | £3,200 | £12,436 | £19,569 | £18,110 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change