Flat
TW10
2 beds
1 bath
Sheen Court, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-33,226
↘ -23%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
9%
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 | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £21,073 | £21,136 | £21,211 | £21,287 | £21,371 | £106,078 |
| Profit Before Tax | £-7,117 | £-6,971 | £-6,691 | £-6,405 | £-6,042 | £-33,226 |
| Profit After Tax | £-7,117 | £-6,971 | £-6,691 | £-6,405 | £-6,042 | £-33,226 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-7,113 | £-6,966 | £2,309 | £9,661 | £15,337 | £13,227 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change