Terraced
TW10
4 beds
2 baths
Meadlands Drive, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-37,386
↘ -12%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
18%
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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £39,268 | £39,325 | £39,413 | £39,504 | £39,612 | £197,122 |
| Profit Before Tax | £-8,668 | £-8,266 | £-7,578 | £-6,872 | £-6,002 | £-37,386 |
| Profit After Tax | £-8,668 | £-8,266 | £-7,578 | £-6,872 | £-6,002 | £-37,386 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-8,659 | £-8,257 | £10,423 | £25,258 | £36,755 | £55,520 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change