Flat TW10 3 beds 2 baths

Bishops Close, Richmond TW10

London, England · TW10

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-52,611

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

11%

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	£24,804	£25,176	£25,805	£26,451	£27,244	£129,480
Total Expenses	£36,220	£36,304	£36,410	£36,518	£36,640	£182,091
Profit Before Tax	£-11,416	£-11,128	£-10,604	£-10,067	£-9,396	£-52,611
Profit After Tax	£-11,416	£-11,128	£-10,604	£-10,067	£-9,396	£-52,611
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£-11,408	£-11,120	£5,396	£18,493	£28,610	£29,972
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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