Flat
TW9
2 beds
1 bath
Townshend Terrace, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£15,572
↗ 10%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
41%
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 | £27,216 | £27,624 | £28,315 | £29,023 | £29,893 | £142,071 |
| Total Expenses | £24,361 | £24,448 | £24,560 | £24,674 | £24,804 | £122,846 |
| Profit Before Tax | £2,855 | £3,177 | £3,755 | £4,348 | £5,089 | £19,225 |
| Profit After Tax | £2,313 | £2,573 | £3,042 | £3,522 | £4,122 | £15,572 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £2,318 | £2,578 | £12,942 | £21,194 | £27,639 | £66,671 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change