Terraced
TW10
2 beds
1 bath
Albany Passage, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-31,590
↘ -13%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
18%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £32,806 | £32,856 | £32,931 | £33,009 | £33,101 | £164,703 |
| Profit Before Tax | £-7,306 | £-6,974 | £-6,402 | £-5,816 | £-5,092 | £-31,590 |
| Profit After Tax | £-7,306 | £-6,974 | £-6,402 | £-5,816 | £-5,092 | £-31,590 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-7,299 | £-6,966 | £8,598 | £20,960 | £30,538 | £45,831 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change