Flat
TW9
1 bed
1 bath
Kew Foot Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-37,515
↘ -18%After 5 Years
Change In Property Value
£64,518
↗ 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 | £20,628 | £20,937 | £21,461 | £21,997 | £22,657 | £107,681 |
| Total Expenses | £28,860 | £28,937 | £29,032 | £29,129 | £29,238 | £145,196 |
| Profit Before Tax | £-8,232 | £-7,999 | £-7,571 | £-7,132 | £-6,581 | £-37,515 |
| Profit After Tax | £-8,232 | £-7,999 | £-7,571 | £-7,132 | £-6,581 | £-37,515 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-8,225 | £-7,993 | £4,929 | £15,181 | £23,111 | £27,003 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| 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