Flat TW10 2 beds 1 bath

Watermill Close, Richmond TW10

London, England · TW10

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£-34,978

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 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	£14,412	£14,628	£14,994	£15,369	£15,830	£75,233
Total Expenses	£21,890	£21,958	£22,037	£22,119	£22,207	£110,211
Profit Before Tax	£-7,478	£-7,330	£-7,043	£-6,750	£-6,378	£-34,978
Profit After Tax	£-7,478	£-7,330	£-7,043	£-6,750	£-6,378	£-34,978
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£-7,473	£-7,325	£2,257	£9,851	£15,713	£13,023
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	1%	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