Terraced
TW9
4 beds
0 baths
Manor Grove, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-34,778
↘ -9%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
21%
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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £48,103 | £48,173 | £48,285 | £48,399 | £48,536 | £241,495 |
| Profit Before Tax | £-8,503 | £-7,979 | £-7,086 | £-6,170 | £-5,040 | £-34,778 |
| Profit After Tax | £-8,503 | £-7,979 | £-7,086 | £-6,170 | £-5,040 | £-34,778 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-8,492 | £-7,968 | £14,915 | £33,101 | £47,218 | £78,774 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change