Flat
TW9
2 beds
1 bath
Northumbria Court, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-45,427
↘ -35%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
-3%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £22,570 | £22,714 | £22,863 | £23,015 | £23,172 | £114,333 |
| Profit Before Tax | £-9,370 | £-9,316 | £-9,130 | £-8,939 | £-8,673 | £-45,427 |
| Profit After Tax | £-9,370 | £-9,316 | £-9,130 | £-8,939 | £-8,673 | £-45,427 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-9,366 | £-9,312 | £-1,130 | £5,342 | £10,330 | £-4,136 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change