Flat
TW9
1 bed
1 bath
Saffron House, Woodman Mews, Kew TW9
London, England · TW9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-14,603
↘ -7%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £23,285 | £23,365 | £23,436 | £23,529 | £23,624 | £117,238 |
| Profit Before Tax | £-3,485 | £-3,268 | £-3,037 | £-2,620 | £-2,192 | £-14,603 |
| Profit After Tax | £-3,485 | £-3,268 | £-3,037 | £-2,620 | £-2,192 | £-14,603 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £-3,479 | £8,732 | £18,383 | £25,884 | £17,665 | £67,186 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change