Flat
TW10
3 beds
1 bath
Mariner Gardens, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-36,762
↘ -23%After 5 Years
Change In Property Value
£51,511
↗ 10%After 5 Years
Return On Investment
9%
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 | £15,468 | £15,700 | £16,093 | £16,495 | £16,990 | £80,745 |
| Total Expenses | £23,345 | £23,414 | £23,496 | £23,580 | £23,672 | £117,507 |
| Profit Before Tax | £-7,877 | £-7,714 | £-7,404 | £-7,085 | £-6,683 | £-36,762 |
| Profit After Tax | £-7,877 | £-7,714 | £-7,404 | £-7,085 | £-6,683 | £-36,762 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £-7,872 | £-7,709 | £2,577 | £10,729 | £17,024 | £14,749 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change