Terraced
TW9
4 beds
2 baths
St Georges Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£29,491
↗ 10%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
41%
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 | £44,196 | £44,859 | £45,980 | £47,130 | £48,544 | £230,709 |
| Total Expenses | £38,643 | £38,721 | £38,844 | £38,970 | £39,122 | £194,300 |
| Profit Before Tax | £5,553 | £6,138 | £7,136 | £8,160 | £9,422 | £36,409 |
| Profit After Tax | £4,498 | £4,972 | £5,780 | £6,610 | £7,632 | £29,491 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £4,506 | £4,980 | £22,781 | £36,955 | £48,013 | £117,235 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change