Flat
TW9
2 beds
0 baths
Sheen Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-32,112
↘ -20%After 5 Years
Change In Property Value
£51,614
↗ 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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £23,488 | £23,558 | £23,643 | £23,730 | £23,825 | £118,244 |
| Profit Before Tax | £-6,988 | £-6,811 | £-6,477 | £-6,135 | £-5,702 | £-32,112 |
| Profit After Tax | £-6,988 | £-6,811 | £-6,477 | £-6,135 | £-5,702 | £-32,112 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-6,983 | £-6,806 | £3,523 | £11,716 | £18,052 | £19,503 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| 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