Flat
TW9
2 beds
2 baths
Garden Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-34,250
↘ -19%After 5 Years
Change In Property Value
£56,776
↗ 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 | £18,156 | £18,428 | £18,889 | £19,361 | £19,942 | £94,777 |
| Total Expenses | £25,637 | £25,710 | £25,799 | £25,890 | £25,991 | £129,027 |
| Profit Before Tax | £-7,481 | £-7,282 | £-6,910 | £-6,529 | £-6,049 | £-34,250 |
| Profit After Tax | £-7,481 | £-7,282 | £-6,910 | £-6,529 | £-6,049 | £-34,250 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-7,475 | £-7,276 | £4,090 | £13,106 | £20,080 | £22,525 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| 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