Flat
TW9
2 beds
1 bath
Kew Foot Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-45,113
↘ -17%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
14%
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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £36,380 | £36,466 | £36,576 | £36,688 | £36,815 | £182,924 |
| Profit Before Tax | £-9,980 | £-9,670 | £-9,110 | £-8,536 | £-7,818 | £-45,113 |
| Profit After Tax | £-9,980 | £-9,670 | £-9,110 | £-8,536 | £-7,818 | £-45,113 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-9,972 | £-9,662 | £6,891 | £20,025 | £30,188 | £37,470 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change