Flat TW9 3 beds 2 baths

Friars Lane, Richmond, Surrey TW9

London, England · TW9

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£-60,253

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 10%After 5 Years

Return On Investment

15%

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	£37,956	£38,525	£39,488	£40,476	£41,690	£198,135
Total Expenses	£51,422	£51,525	£51,664	£51,807	£51,971	£258,388
Profit Before Tax	£-13,466	£-12,999	£-12,176	£-11,331	£-10,281	£-60,253
Profit After Tax	£-13,466	£-12,999	£-12,176	£-11,331	£-10,281	£-60,253
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£-13,454	£-12,988	£10,825	£29,725	£44,353	£58,460
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	3%	7%	11%	15%

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