Flat TW1 1 bed 1 bath

St. Margarets Road, St. Margarets Road TW1

London, England · TW1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£-22,025

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 10%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£14,921	£14,982	£15,051	£15,121	£15,196	£75,270
Profit Before Tax	£-4,721	£-4,629	£-4,439	£-4,244	£-3,993	£-22,025
Profit After Tax	£-4,721	£-4,629	£-4,439	£-4,244	£-3,993	£-22,025
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£-4,718	£-4,626	£1,560	£6,464	£10,257	£8,938
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	2%	7%	11%	10%

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