Detached
TW9
2 beds
2 baths
The Gateways, Park Lane, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£16,018
↗ 6%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
36%
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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £37,192 | £37,263 | £37,374 | £37,488 | £37,625 | £186,942 |
| Profit Before Tax | £2,408 | £2,931 | £3,825 | £4,741 | £5,870 | £19,775 |
| Profit After Tax | £1,951 | £2,374 | £3,098 | £3,840 | £4,755 | £16,018 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £1,959 | £2,383 | £19,598 | £33,293 | £43,949 | £101,182 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change