Flat
TW10
1 bed
1 bath
Glovers Lodge, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£4,645
↗ 6%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
39%
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 | £14,844 | £15,067 | £15,443 | £15,829 | £16,304 | £77,488 |
| Total Expenses | £14,197 | £14,265 | £14,346 | £14,428 | £14,518 | £71,753 |
| Profit Before Tax | £647 | £802 | £1,098 | £1,401 | £1,786 | £5,734 |
| Profit After Tax | £524 | £649 | £889 | £1,135 | £1,447 | £4,645 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £527 | £652 | £6,289 | £10,774 | £14,274 | £32,517 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change