Flat
TW10
2 beds
2 baths
Church Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£27,981
↗ 11%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
42%
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 | £41,244 | £41,863 | £42,909 | £43,982 | £45,301 | £215,299 |
| Total Expenses | £35,881 | £35,989 | £36,136 | £36,287 | £36,462 | £180,754 |
| Profit Before Tax | £5,363 | £5,874 | £6,773 | £7,695 | £8,840 | £34,545 |
| Profit After Tax | £4,344 | £4,758 | £5,486 | £6,233 | £7,160 | £27,981 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £4,352 | £4,766 | £20,487 | £33,008 | £42,791 | £105,403 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change