Semi Detached
TW10
2 beds
2 baths
Princes Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-68,537
↘ -15%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
14%
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 | £38,748 | £39,329 | £40,312 | £41,320 | £42,560 | £202,270 |
| Total Expenses | £53,969 | £54,038 | £54,147 | £54,259 | £54,394 | £270,807 |
| Profit Before Tax | £-15,221 | £-14,709 | £-13,835 | £-12,939 | £-11,834 | £-68,537 |
| Profit After Tax | £-15,221 | £-14,709 | £-13,835 | £-12,939 | £-11,834 | £-68,537 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-15,208 | £-14,696 | £11,166 | £31,687 | £47,551 | £60,499 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 7% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change