Flat
TW9
1 bed
1 bath
Richmond Square, Kew Foot Road, Richmond, Surrey TW9
London, England · TW9
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-33,643
↘ -19%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
12%
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 | £17,652 | £17,917 | £18,365 | £18,824 | £19,389 | £92,146 |
| Total Expenses | £24,991 | £25,064 | £25,152 | £25,241 | £25,340 | £125,788 |
| Profit Before Tax | £-7,339 | £-7,147 | £-6,787 | £-6,418 | £-5,952 | £-33,643 |
| Profit After Tax | £-7,339 | £-7,147 | £-6,787 | £-6,418 | £-5,952 | £-33,643 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-7,334 | £-7,142 | £3,913 | £12,682 | £19,465 | £21,585 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change