Terraced
TW10
2 beds
2 baths
Abercorn Mews, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-47,064
↘ -12%After 5 Years
Change In Property Value
£118,713
↗ 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 | £39,096 | £39,682 | £40,675 | £41,691 | £42,942 | £204,086 |
| Total Expenses | £50,036 | £50,106 | £50,216 | £50,329 | £50,464 | £251,151 |
| Profit Before Tax | £-10,940 | £-10,424 | £-9,541 | £-8,637 | £-7,522 | £-47,064 |
| Profit After Tax | £-10,940 | £-10,424 | £-9,541 | £-8,637 | £-7,522 | £-47,064 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-10,928 | £-10,412 | £13,459 | £32,419 | £47,111 | £71,649 |
| 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