Flat TW10 1 bed 1 bath

Onslow Road, Richmond TW10

London, England · TW10

Initial Investment

First Year

£159,650First Year

Profit From Rental Income

After 5 Years

£-36,244

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£50,479

↗ 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	£15,156	£15,383	£15,768	£16,162	£16,647	£79,116
Total Expenses	£22,917	£22,985	£23,067	£23,150	£23,241	£115,360
Profit Before Tax	£-7,761	£-7,602	£-7,299	£-6,988	£-6,594	£-36,244
Profit After Tax	£-7,761	£-7,602	£-7,299	£-6,988	£-6,594	£-36,244
Change In Property Value	£5	£5	£9,780	£17,458	£23,231	£50,479
Net Return	£-7,756	£-7,597	£2,481	£10,470	£16,637	£14,235
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