Flat TW9 4 beds 2 baths

Manor Park, Richmond TW9

London, England · TW9

Initial Investment

First Year

£316,250First Year

Profit From Rental Income

After 5 Years

£36,979

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£96,519

↗ 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	£51,420	£52,191	£53,496	£54,833	£56,478	£268,419
Total Expenses	£44,238	£44,361	£44,535	£44,712	£44,919	£222,766
Profit Before Tax	£7,182	£7,830	£8,961	£10,121	£11,559	£45,654
Profit After Tax	£5,817	£6,342	£7,259	£8,198	£9,363	£36,979
Change In Property Value	£9	£9	£18,700	£33,380	£44,419	£96,519
Net Return	£5,827	£6,352	£25,959	£41,578	£53,782	£133,498
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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