Terraced
TW9
2 beds
1 bath
Lambert Avenue, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£-24,397
↘ -10%After 5 Years
Change In Property Value
£76,905
↗ 10%After 5 Years
Return On Investment
21%
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 | £26,820 | £27,222 | £27,903 | £28,600 | £29,458 | £140,004 |
| Total Expenses | £32,740 | £32,792 | £32,870 | £32,951 | £33,048 | £164,401 |
| Profit Before Tax | £-5,920 | £-5,569 | £-4,968 | £-4,351 | £-3,589 | £-24,397 |
| Profit After Tax | £-5,920 | £-5,569 | £-4,968 | £-4,351 | £-3,589 | £-24,397 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £-5,912 | £-5,562 | £9,933 | £22,246 | £31,804 | £52,509 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change