Flat
TW10
2 beds
2 baths
Ham Common, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-46,024
↘ -20%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
11%
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 | £20,928 | £21,242 | £21,773 | £22,317 | £22,987 | £109,247 |
| Total Expenses | £30,873 | £30,951 | £31,047 | £31,145 | £31,255 | £155,271 |
| Profit Before Tax | £-9,945 | £-9,709 | £-9,274 | £-8,828 | £-8,268 | £-46,024 |
| Profit After Tax | £-9,945 | £-9,709 | £-9,274 | £-8,828 | £-8,268 | £-46,024 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-9,939 | £-9,702 | £4,226 | £15,270 | £23,800 | £23,655 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change