Flat TW10 2 beds 2 baths

Montague Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£47,413

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 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	£63,240	£64,189	£65,793	£67,438	£69,461	£330,121
Total Expenses	£53,950	£54,091	£54,295	£54,503	£54,748	£271,587
Profit Before Tax	£9,290	£10,097	£11,499	£12,935	£14,713	£58,535
Profit After Tax	£7,525	£8,179	£9,314	£10,478	£11,918	£47,413
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£7,536	£8,190	£32,314	£51,533	£66,551	£166,126
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