Flat
TW10
3 beds
1 bath
Sheen Court, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-44,834
↘ -21%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
10%
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 | £20,148 | £20,450 | £20,961 | £21,486 | £22,130 | £105,175 |
| Total Expenses | £29,824 | £29,900 | £29,995 | £30,091 | £30,199 | £150,009 |
| Profit Before Tax | £-9,676 | £-9,450 | £-9,033 | £-8,606 | £-8,069 | £-44,834 |
| Profit After Tax | £-9,676 | £-9,450 | £-9,033 | £-8,606 | £-8,069 | £-44,834 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-9,669 | £-9,444 | £3,967 | £14,600 | £22,811 | £22,265 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change