Terraced
TW10
3 beds
1 bath
Mowbray Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-27,707
↘ -13%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
18%
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 | £22,104 | £22,436 | £22,996 | £23,571 | £24,279 | £115,386 |
| Total Expenses | £28,499 | £28,544 | £28,611 | £28,679 | £28,760 | £143,093 |
| Profit Before Tax | £-6,395 | £-6,108 | £-5,614 | £-5,108 | £-4,482 | £-27,707 |
| Profit After Tax | £-6,395 | £-6,108 | £-5,614 | £-5,108 | £-4,482 | £-27,707 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-6,389 | £-6,102 | £7,386 | £18,098 | £26,398 | £39,391 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change