Semi Detached
TW10
3 beds
1 bath
Maguire Drive, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-42,133
↘ -17%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
14%
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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £32,582 | £32,628 | £32,698 | £32,769 | £32,855 | £163,532 |
| Profit Before Tax | £-9,326 | £-9,023 | £-8,503 | £-7,970 | £-7,311 | £-42,133 |
| Profit After Tax | £-9,326 | £-9,023 | £-8,503 | £-7,970 | £-7,311 | £-42,133 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-9,318 | £-9,016 | £6,497 | £18,806 | £28,320 | £35,289 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change