Flat TW1 1 bed 1 bath

St. Margarets Road, St Margarets TW1

London, England · TW1

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£-28,980

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 10%After 5 Years

Return On Investment

13%

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	£16,320	£16,565	£16,979	£17,403	£17,925	£85,193
Total Expenses	£22,674	£22,744	£22,829	£22,915	£23,010	£114,173
Profit Before Tax	£-6,354	£-6,180	£-5,850	£-5,512	£-5,085	£-28,980
Profit After Tax	£-6,354	£-6,180	£-5,850	£-5,512	£-5,085	£-28,980
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£-6,349	£-6,175	£3,749	£11,623	£17,717	£20,565
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change