Flat
TW10
2 beds
1 bath
Richmond TW10
London, England · TW10
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£-49,188
↘ -20%After 5 Years
Change In Property Value
£75,873
↗ 10%After 5 Years
Return On Investment
11%
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 | £22,788 | £23,130 | £23,708 | £24,301 | £25,030 | £118,956 |
| Total Expenses | £33,440 | £33,520 | £33,621 | £33,724 | £33,840 | £168,145 |
| Profit Before Tax | £-10,652 | £-10,390 | £-9,913 | £-9,423 | £-8,810 | £-49,188 |
| Profit After Tax | £-10,652 | £-10,390 | £-9,913 | £-9,423 | £-8,810 | £-49,188 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £-10,645 | £-10,383 | £4,787 | £16,817 | £26,108 | £26,685 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change