Flat TW10 3 beds 2 baths

Petersham Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£-108,673

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 10%After 5 Years

Return On Investment

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	£35,652	£36,187	£37,091	£38,019	£39,159	£186,108
Total Expenses	£58,391	£58,657	£58,945	£59,239	£59,549	£294,781
Profit Before Tax	£-22,739	£-22,470	£-21,853	£-21,220	£-20,390	£-108,673
Profit After Tax	£-22,739	£-22,470	£-21,853	£-21,220	£-20,390	£-108,673
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£-22,728	£-22,458	£1,147	£19,835	£34,243	£10,040
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	0%	5%	9%	2%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change