Detached TW10 2 beds 1 bath

Kings Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£296,500First Year

Profit From Rental Income

After 5 Years

£-15,941

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£90,841

↗ 10%After 5 Years

Return On Investment

25%

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	£34,320	£34,835	£35,706	£36,598	£37,696	£179,155
Total Expenses	£38,846	£38,909	£39,007	£39,107	£39,227	£195,096
Profit Before Tax	£-4,526	£-4,074	£-3,301	£-2,509	£-1,531	£-15,941
Profit After Tax	£-4,526	£-4,074	£-3,301	£-2,509	£-1,531	£-15,941
Change In Property Value	£9	£9	£17,600	£31,417	£41,807	£90,841
Net Return	£-4,517	£-4,065	£14,299	£28,908	£40,275	£74,900
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change