Terraced
TW9
4 beds
2 baths
Cedar Terrace, Richmond, Surrey TW9
London, England · TW9
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£46,231
↗ 10%After 5 Years
Change In Property Value
£134,197
↗ 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 | £67,596 | £68,610 | £70,325 | £72,083 | £74,246 | £352,860 |
| Total Expenses | £58,837 | £58,950 | £59,132 | £59,319 | £59,546 | £295,784 |
| Profit Before Tax | £8,759 | £9,660 | £11,193 | £12,764 | £14,700 | £57,076 |
| Profit After Tax | £7,095 | £7,825 | £9,066 | £10,339 | £11,907 | £46,231 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £7,108 | £7,838 | £35,067 | £56,750 | £73,667 | £180,429 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change