Flat
TW1
2 beds
1 bath
Heathcote Road, St Margarets TW1
London, England · TW1
View property listing
Initial Investment
£135,482First YearProfit From Rental Income
£-28,489
↘ -21%After 5 Years
Change In Property Value
£43,351
↗ 10%After 5 Years
Return On Investment
11%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,280 | £14,494 | £14,857 | £15,228 | £15,685 | £74,544 |
| Total Expenses | £20,440 | £20,515 | £20,602 | £20,690 | £20,786 | £103,033 |
| Profit Before Tax | £-6,160 | £-6,021 | £-5,745 | £-5,462 | £-5,101 | £-28,489 |
| Profit After Tax | £-6,160 | £-6,021 | £-5,745 | £-5,462 | £-5,101 | £-28,489 |
| Change In Property Value | £4 | £4 | £8,399 | £14,993 | £19,951 | £43,351 |
| Net Return | £-6,155 | £-6,017 | £2,654 | £9,530 | £14,849 | £14,862 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change