Flat TW9 2 beds 1 bath

Larkfield Road, Richmond, Surrey, UK TW9

London, England · TW9

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£-38,179

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£66,066

↗ 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	£21,120	£21,437	£21,973	£22,522	£23,198	£110,249
Total Expenses	£29,504	£29,582	£29,678	£29,777	£29,887	£148,428
Profit Before Tax	£-8,384	£-8,145	£-7,706	£-7,255	£-6,690	£-38,179
Profit After Tax	£-8,384	£-8,145	£-7,706	£-7,255	£-6,690	£-38,179
Change In Property Value	£6	£6	£12,800	£22,848	£30,405	£66,066
Net Return	£-8,378	£-8,138	£5,095	£15,593	£23,715	£27,887
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