Flat
TW9
1 bed
1 bath
Bicester Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-25,178
↘ -23%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
9%
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 | £11,220 | £11,388 | £11,673 | £11,965 | £12,324 | £58,570 |
| Total Expenses | £16,612 | £16,674 | £16,746 | £16,819 | £16,897 | £83,748 |
| Profit Before Tax | £-5,392 | £-5,286 | £-5,073 | £-4,854 | £-4,574 | £-25,178 |
| Profit After Tax | £-5,392 | £-5,286 | £-5,073 | £-4,854 | £-4,574 | £-25,178 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £-5,388 | £-5,283 | £1,727 | £7,284 | £11,579 | £9,920 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change