Flat TW10 2 beds 1 bath

Onslow Road, Richmond Hill TW10

London, England · TW10

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£-53,962

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 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	£25,572	£25,956	£26,604	£27,270	£28,088	£133,489
Total Expenses	£37,289	£37,373	£37,481	£37,592	£37,716	£187,452
Profit Before Tax	£-11,717	£-11,418	£-10,877	£-10,322	£-9,628	£-53,962
Profit After Tax	£-11,717	£-11,418	£-10,877	£-10,322	£-9,628	£-53,962
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£-11,709	£-11,410	£5,624	£19,131	£29,565	£31,201
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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