Flat
TW10
2 beds
2 baths
Friars Stile Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-47,116
↘ -20%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
11%
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 | £21,540 | £21,863 | £22,410 | £22,970 | £23,659 | £112,442 |
| Total Expenses | £31,728 | £31,806 | £31,904 | £32,004 | £32,116 | £159,558 |
| Profit Before Tax | £-10,188 | £-9,943 | £-9,494 | £-9,034 | £-8,456 | £-47,116 |
| Profit After Tax | £-10,188 | £-9,943 | £-9,494 | £-9,034 | £-8,456 | £-47,116 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-10,181 | £-9,936 | £4,406 | £15,778 | £24,561 | £24,627 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change