Flat
TW10
2 beds
2 baths
Ham Common, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£53,494
↗ 12%After 5 Years
Change In Property Value
£131,616
↗ 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 | £70,116 | £71,168 | £72,947 | £74,771 | £77,014 | £366,015 |
| Total Expenses | £59,597 | £59,748 | £59,969 | £60,196 | £60,462 | £299,973 |
| Profit Before Tax | £10,519 | £11,419 | £12,978 | £14,575 | £16,551 | £66,042 |
| Profit After Tax | £8,520 | £9,250 | £10,512 | £11,806 | £13,407 | £53,494 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £8,533 | £9,262 | £36,012 | £57,324 | £73,979 | £185,111 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change