Detached TW10 2 beds 2 baths

Richmond Hill, Richmond TW10

London, England · TW10

Initial Investment

First Year

£412,250First Year

Profit From Rental Income

After 5 Years

£23,711

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£121,294

↗ 10%After 5 Years

Return On Investment

35%

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	£56,400	£57,246	£58,677	£60,144	£61,948	£294,416
Total Expenses	£52,758	£52,854	£53,008	£53,166	£53,357	£265,143
Profit Before Tax	£3,642	£4,392	£5,669	£6,978	£8,592	£29,273
Profit After Tax	£2,950	£3,557	£4,592	£5,652	£6,959	£23,711
Change In Property Value	£12	£12	£23,500	£41,948	£55,821	£121,294
Net Return	£2,962	£3,569	£28,092	£47,601	£62,780	£145,004
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	15%	35%

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