Flat
TW9
2 beds
2 baths
Melliss Avenue, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-47,252
↘ -17%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
14%
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 | £28,056 | £28,477 | £29,189 | £29,918 | £30,816 | £146,456 |
| Total Expenses | £38,529 | £38,617 | £38,732 | £38,848 | £38,981 | £193,708 |
| Profit Before Tax | £-10,473 | £-10,141 | £-9,543 | £-8,930 | £-8,165 | £-47,252 |
| Profit After Tax | £-10,473 | £-10,141 | £-9,543 | £-8,930 | £-8,165 | £-47,252 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £-10,465 | £-10,132 | £7,458 | £21,416 | £32,217 | £40,493 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change