Flat TW10 3 beds 1 bath

Sheen Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£380,250First Year

Profit From Rental Income

After 5 Years

£44,743

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£113,035

↗ 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	£60,216	£61,119	£62,647	£64,213	£66,140	£314,336
Total Expenses	£51,466	£51,602	£51,798	£51,998	£52,234	£259,097
Profit Before Tax	£8,750	£9,517	£10,849	£12,215	£13,906	£55,238
Profit After Tax	£7,088	£7,709	£8,788	£9,894	£11,264	£44,743
Change In Property Value	£11	£11	£21,900	£39,092	£52,021	£113,035
Net Return	£7,099	£7,720	£30,688	£48,987	£63,285	£157,778
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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