Flat TW9 2 beds 2 baths

Victoria Villas, Richmond TW9

London, England · TW9

Initial Investment

First Year

£202,000First Year

Profit From Rental Income

After 5 Years

£-36,851

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£62,969

↗ 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	£20,136	£20,438	£20,949	£21,473	£22,117	£105,113
Total Expenses	£28,215	£28,292	£28,386	£28,482	£28,589	£141,963
Profit Before Tax	£-8,079	£-7,854	£-7,437	£-7,009	£-6,472	£-36,851
Profit After Tax	£-8,079	£-7,854	£-7,437	£-7,009	£-6,472	£-36,851
Change In Property Value	£6	£6	£12,200	£21,777	£28,980	£62,969
Net Return	£-8,073	£-7,847	£4,764	£14,768	£22,508	£26,119
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change