Detached TW9 4 beds 2 baths

Castlegate, Richmond TW9

London, England · TW9

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£28,656

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

34%

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	£67,200	£68,208	£69,913	£71,661	£73,811	£350,793
Total Expenses	£62,765	£62,877	£63,059	£63,244	£63,470	£315,415
Profit Before Tax	£4,435	£5,331	£6,855	£8,417	£10,341	£35,378
Profit After Tax	£3,592	£4,318	£5,552	£6,818	£8,376	£28,656
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£3,606	£4,332	£33,553	£56,799	£74,887	£173,176
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	11%	15%	34%

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