Terraced TW10 4 beds 2 baths

Murray Road, Ham, Richmond TW10

London, England · TW10

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£27,616

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

41%

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	£41,592	£42,216	£43,271	£44,353	£45,684	£217,116
Total Expenses	£36,399	£36,473	£36,589	£36,709	£36,852	£183,022
Profit Before Tax	£5,193	£5,743	£6,682	£7,645	£8,831	£34,093
Profit After Tax	£4,206	£4,652	£5,412	£6,192	£7,153	£27,616
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£4,214	£4,660	£21,413	£34,753	£45,159	£110,199
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

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