Flat TW9 1 bed 1 bath

Cherry Tree Court, Richmond TW9

London, England · TW9

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-24,975

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

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	£11,052	£11,218	£11,498	£11,786	£12,139	£57,693
Total Expenses	£16,396	£16,459	£16,530	£16,603	£16,681	£82,668
Profit Before Tax	£-5,344	£-5,241	£-5,032	£-4,817	£-4,541	£-24,975
Profit After Tax	£-5,344	£-5,241	£-5,032	£-4,817	£-4,541	£-24,975
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£-5,341	£-5,238	£1,668	£7,143	£11,374	£9,606
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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