Flat TW9 2 beds 1 bath

Townshend Terrace, Richmond TW9

London, England · TW9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-29,603

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£21,279	£21,346	£21,426	£21,507	£21,596	£107,154
Profit Before Tax	£-6,423	£-6,267	£-5,970	£-5,665	£-5,278	£-29,603
Profit After Tax	£-6,423	£-6,267	£-5,970	£-5,665	£-5,278	£-29,603
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-6,419	£-6,263	£3,030	£10,401	£16,100	£16,849
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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