Flat
TW10
2 beds
1 bath
Watermill Close, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-30,981
↘ -25%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
7%
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 | £12,096 | £12,277 | £12,584 | £12,899 | £13,286 | £63,143 |
| Total Expenses | £18,683 | £18,747 | £18,821 | £18,896 | £18,977 | £94,124 |
| Profit Before Tax | £-6,587 | £-6,470 | £-6,236 | £-5,997 | £-5,691 | £-30,981 |
| Profit After Tax | £-6,587 | £-6,470 | £-6,236 | £-5,997 | £-5,691 | £-30,981 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £-6,583 | £-6,466 | £1,564 | £7,926 | £12,837 | £9,278 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change