Terraced
TW10
4 beds
1 bath
Vancouver Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-33,503
↘ -12%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
18%
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 | £27,204 | £27,612 | £28,302 | £29,010 | £29,880 | £142,009 |
| Total Expenses | £34,960 | £35,013 | £35,092 | £35,174 | £35,272 | £175,512 |
| Profit Before Tax | £-7,756 | £-7,401 | £-6,790 | £-6,164 | £-5,392 | £-33,503 |
| Profit After Tax | £-7,756 | £-7,401 | £-6,790 | £-6,164 | £-5,392 | £-33,503 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-7,748 | £-7,393 | £9,210 | £22,396 | £32,614 | £49,080 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change