Flat
TW9
2 beds
1 bath
Church Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£-34,915
↘ -19%After 5 Years
Change In Property Value
£58,324
↗ 10%After 5 Years
Return On Investment
13%
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 | £18,648 | £18,928 | £19,401 | £19,886 | £20,483 | £97,345 |
| Total Expenses | £26,281 | £26,355 | £26,445 | £26,538 | £26,640 | £132,260 |
| Profit Before Tax | £-7,633 | £-7,427 | £-7,045 | £-6,652 | £-6,158 | £-34,915 |
| Profit After Tax | £-7,633 | £-7,427 | £-7,045 | £-6,652 | £-6,158 | £-34,915 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £-7,628 | £-7,422 | £4,256 | £13,519 | £20,684 | £23,410 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change