Flat
TW10
3 beds
2 baths
Kings Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£492,250First YearProfit From Rental Income
£58,386
↗ 12%After 5 Years
Change In Property Value
£141,939
↗ 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 | £75,624 | £76,758 | £78,677 | £80,644 | £83,064 | £394,768 |
| Total Expenses | £64,116 | £64,275 | £64,510 | £64,750 | £65,035 | £322,686 |
| Profit Before Tax | £11,508 | £12,483 | £14,168 | £15,894 | £18,029 | £72,082 |
| Profit After Tax | £9,322 | £10,112 | £11,476 | £12,874 | £14,603 | £58,386 |
| Change In Property Value | £14 | £14 | £27,501 | £49,088 | £65,323 | £141,939 |
| Net Return | £9,336 | £10,125 | £38,976 | £61,963 | £79,926 | £200,326 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change