Flat TW9 2 beds 2 baths

The Quadrant, Richmond TW9

London, England · TW9

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£-36,436

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 10%After 5 Years

Return On Investment

13%

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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£27,783	£27,859	£27,952	£28,047	£28,153	£139,794
Profit Before Tax	£-7,983	£-7,762	£-7,352	£-6,933	£-6,405	£-36,436
Profit After Tax	£-7,983	£-7,762	£-7,352	£-6,933	£-6,405	£-36,436
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£-7,977	£-7,756	£4,647	£14,486	£22,097	£25,496
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change