Flat TW9 1 bed 1 bath

Saffron House, Woodman Mews, Kew TW9

London, England · TW9

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-36,445

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

13%

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	£20,599	£21,114	£21,748	£103,359
Total Expenses	£27,785	£27,861	£27,954	£28,049	£28,155	£139,804
Profit Before Tax	£-7,985	£-7,764	£-7,354	£-6,935	£-6,407	£-36,445
Profit After Tax	£-7,985	£-7,764	£-7,354	£-6,935	£-6,407	£-36,445
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-7,979	£-7,758	£4,646	£14,486	£22,097	£25,492
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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