Flat TW9 2 beds 1 bath

Lichfield Court, Richmond TW9

London, England · TW9

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£-35,781

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 10%After 5 Years

Return On Investment

13%

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	£19,308	£19,598	£20,088	£20,590	£21,207	£100,790
Total Expenses	£27,141	£27,216	£27,308	£27,402	£27,506	£136,572
Profit Before Tax	£-7,833	£-7,618	£-7,220	£-6,812	£-6,299	£-35,781
Profit After Tax	£-7,833	£-7,618	£-7,220	£-6,812	£-6,299	£-35,781
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£-7,827	£-7,612	£4,480	£14,073	£21,493	£24,607
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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