Flat
TW10
4 beds
2 baths
Richmond Hill, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£47,413
↗ 12%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
41%
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 | £63,240 | £64,189 | £65,793 | £67,438 | £69,461 | £330,121 |
| Total Expenses | £53,950 | £54,091 | £54,295 | £54,503 | £54,748 | £271,587 |
| Profit Before Tax | £9,290 | £10,097 | £11,499 | £12,935 | £14,713 | £58,535 |
| Profit After Tax | £7,525 | £8,179 | £9,314 | £10,478 | £11,918 | £47,413 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £7,536 | £8,190 | £32,314 | £51,533 | £66,551 | £166,126 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change