Flat TW9 2 beds 2 baths

Lichfield Gardens, Richmond TW9

London, England · TW9

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-36,243

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£19,632	£19,926	£20,425	£20,935	£21,563	£102,482
Total Expenses	£27,570	£27,645	£27,738	£27,833	£27,938	£138,725
Profit Before Tax	£-7,938	£-7,719	£-7,313	£-6,898	£-6,375	£-36,243
Profit After Tax	£-7,938	£-7,719	£-7,313	£-6,898	£-6,375	£-36,243
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£-7,932	£-7,713	£4,587	£14,344	£21,892	£25,178
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-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