Terraced
TW9
3 beds
3 baths
Lower Mortlake Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-31,853
↘ -9%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
21%
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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £43,775 | £43,841 | £43,943 | £44,047 | £44,173 | £219,778 |
| Profit Before Tax | £-7,775 | £-7,301 | £-6,489 | £-5,657 | £-4,631 | £-31,853 |
| Profit After Tax | £-7,775 | £-7,301 | £-6,489 | £-5,657 | £-4,631 | £-31,853 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-7,765 | £-7,290 | £13,511 | £30,043 | £42,876 | £71,375 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change