Flat TW10 2 beds 1 bath

Hardwicke Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£-25,126

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 10%After 5 Years

Return On Investment

13%

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	£12,864	£13,057	£13,383	£13,718	£14,130	£67,152
Total Expenses	£18,372	£18,405	£18,451	£18,498	£18,552	£92,278
Profit Before Tax	£-5,508	£-5,348	£-5,068	£-4,780	£-4,423	£-25,126
Profit After Tax	£-5,508	£-5,348	£-5,068	£-4,780	£-4,423	£-25,126
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£-5,503	£-5,344	£3,233	£10,036	£15,293	£17,713
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	8%	11%	13%

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