Terraced TW9 3 beds 1 bath

Manor Grove, Richmond TW9

London, England · TW9

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£-25,274

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 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	£27,900	£28,319	£29,026	£29,752	£30,645	£145,642
Total Expenses	£34,038	£34,091	£34,173	£34,257	£34,356	£170,916
Profit Before Tax	£-6,138	£-5,773	£-5,147	£-4,504	£-3,712	£-25,274
Profit After Tax	£-6,138	£-5,773	£-5,147	£-4,504	£-3,712	£-25,274
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£-6,130	£-5,765	£10,354	£23,164	£33,106	£54,728
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-2%	-2%	4%	9%	13%	21%

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