Terraced
TW9
3 beds
1 bath
Alton Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£392,250First YearProfit From Rental Income
£39,737
↗ 10%After 5 Years
Change In Property Value
£116,132
↗ 10%After 5 Years
Return On Investment
40%
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 | £58,500 | £59,377 | £60,862 | £62,383 | £64,255 | £305,378 |
| Total Expenses | £50,984 | £51,084 | £51,243 | £51,406 | £51,604 | £256,320 |
| Profit Before Tax | £7,516 | £8,294 | £9,619 | £10,978 | £12,651 | £49,057 |
| Profit After Tax | £6,088 | £6,718 | £7,791 | £8,892 | £10,248 | £39,737 |
| Change In Property Value | £11 | £11 | £22,500 | £40,163 | £53,446 | £116,132 |
| Net Return | £6,099 | £6,729 | £30,292 | £49,055 | £63,693 | £155,869 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change