Flat TW10 2 beds 1 bath

Queens Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-36,791

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

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	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£23,388	£23,457	£23,539	£23,624	£23,716	£117,724
Profit Before Tax	£-7,884	£-7,721	£-7,409	£-7,090	£-6,687	£-36,791
Profit After Tax	£-7,884	£-7,721	£-7,409	£-7,090	£-6,687	£-36,791
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-7,879	£-7,716	£2,591	£10,760	£17,067	£14,823
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	10%	9%

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