Flat TW10 3 beds 1 bath

St. Richards Court, Richmond TW10

London, England · TW10

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£-31,470

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 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	£12,372	£12,558	£12,872	£13,193	£13,589	£64,584
Total Expenses	£19,068	£19,132	£19,206	£19,282	£19,365	£96,053
Profit Before Tax	£-6,696	£-6,575	£-6,335	£-6,089	£-5,776	£-31,470
Profit After Tax	£-6,696	£-6,575	£-6,335	£-6,089	£-5,776	£-31,470
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£-6,692	£-6,571	£1,645	£8,155	£13,180	£9,718
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	6%	10%	8%

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