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

£-35,540

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

15%

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	£22,996	£23,571	£24,279	£115,386
Total Expenses	£29,999	£30,078	£30,177	£30,279	£30,392	£150,926
Profit Before Tax	£-7,895	£-7,643	£-7,181	£-6,707	£-6,114	£-35,540
Profit After Tax	£-7,895	£-7,643	£-7,181	£-6,707	£-6,114	£-35,540
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-7,889	£-7,636	£5,819	£16,498	£24,766	£31,559
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-4%	3%	8%	11%	15%

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