Flat TW9 2 beds 0 baths

Shaftesbury Road, Richmond TW9

London, England · TW9

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£20,674

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 10%After 5 Years

Return On Investment

42%

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	£32,988	£33,483	£34,320	£35,178	£36,233	£172,202
Total Expenses	£29,102	£29,197	£29,324	£29,454	£29,602	£146,679
Profit Before Tax	£3,886	£4,286	£4,996	£5,724	£6,631	£25,523
Profit After Tax	£3,148	£3,471	£4,047	£4,637	£5,371	£20,674
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£3,154	£3,477	£16,046	£26,055	£33,874	£82,606
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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