Flat TW1 3 beds 1 bath

Kenley Road, St Margarets Village TW1

London, England · TW1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-11,898

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,104	£22,436	£22,772	£23,341	£23,925	£114,578
Total Expenses	£25,124	£25,207	£25,282	£25,381	£25,482	£126,476
Profit Before Tax	£-3,020	£-2,772	£-2,510	£-2,039	£-1,557	£-11,898
Profit After Tax	£-3,020	£-2,772	£-2,510	£-2,039	£-1,557	£-11,898
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£-3,014	£10,228	£20,695	£28,840	£19,956	£76,706
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	13%	9%	36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change