Detached
TW10
4 beds
2 baths
Thamesgate Close, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£-17,366
↘ -5%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
25%
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 | £38,028 | £38,598 | £39,563 | £40,552 | £41,769 | £198,511 |
| Total Expenses | £42,986 | £43,054 | £43,162 | £43,272 | £43,404 | £215,878 |
| Profit Before Tax | £-4,958 | £-4,456 | £-3,598 | £-2,719 | £-1,635 | £-17,366 |
| Profit After Tax | £-4,958 | £-4,456 | £-3,598 | £-2,719 | £-1,635 | £-17,366 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-4,948 | £-4,446 | £15,902 | £32,089 | £44,685 | £83,282 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change