Semi Detached TW9 3 beds 1 bath

Lower Richmond Road, Richmond TW9

London, England · TW9

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£23,006

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

39%

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	£42,492	£43,129	£44,208	£45,313	£46,672	£221,814
Total Expenses	£38,473	£38,548	£38,667	£38,788	£38,935	£193,411
Profit Before Tax	£4,019	£4,581	£5,541	£6,525	£7,737	£28,403
Profit After Tax	£3,255	£3,711	£4,488	£5,285	£6,267	£23,006
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£3,264	£3,719	£21,488	£35,631	£46,649	£110,751
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	12%	16%	39%

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