Flat
TW9
0 beds
1 bath
Water Lane, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-46,079
↘ -34%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
-2%
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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £23,565 | £23,708 | £23,857 | £24,010 | £24,168 | £119,307 |
| Profit Before Tax | £-9,537 | £-9,469 | £-9,263 | £-9,051 | £-8,760 | £-46,079 |
| Profit After Tax | £-9,537 | £-9,469 | £-9,263 | £-9,051 | £-8,760 | £-46,079 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-9,532 | £-9,465 | £-763 | £6,122 | £11,431 | £-2,207 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -34% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change