Flat
TW10
3 beds
2 baths
Upper Richmond Road West, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-42,083
↘ -21%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
10%
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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £27,665 | £27,739 | £27,829 | £27,921 | £28,023 | £139,178 |
| Profit Before Tax | £-9,065 | £-8,860 | £-8,478 | £-8,087 | £-7,594 | £-42,083 |
| Profit After Tax | £-9,065 | £-8,860 | £-8,478 | £-8,087 | £-7,594 | £-42,083 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-9,059 | £-8,854 | £3,522 | £13,334 | £20,911 | £19,854 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change