Terraced W5 3 beds 1 bath

Richmond Road, London W5

London, England · W5

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-7,754

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 10%After 5 Years

Return On Investment

28%

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	£36,696	£37,246	£38,178	£39,132	£40,306	£191,558
Total Expenses	£39,679	£39,745	£39,849	£39,956	£40,084	£199,312
Profit Before Tax	£-2,983	£-2,499	£-1,672	£-823	£222	£-7,754
Profit After Tax	£-2,983	£-2,499	£-1,672	£-823	£222	£-7,754
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-2,974	£-2,490	£16,229	£31,129	£42,742	£84,635
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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