Flat
TW10
2 beds
1 bath
Friars Stile Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-40,021
↘ -20%After 5 Years
Change In Property Value
£61,937
↗ 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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £27,270 | £27,335 | £27,416 | £27,500 | £27,594 | £137,115 |
| Profit Before Tax | £-8,670 | £-8,456 | £-8,066 | £-7,665 | £-7,164 | £-40,021 |
| Profit After Tax | £-8,670 | £-8,456 | £-8,066 | £-7,665 | £-7,164 | £-40,021 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-8,664 | £-8,450 | £3,935 | £13,755 | £21,340 | £21,916 |
| 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