Flat TW1 2 beds 1 bath

St. Margarets Road, St Margarets TW1

London, England · TW1

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£-33,892

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 10%After 5 Years

Return On Investment

10%

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	£16,488	£16,735	£17,154	£17,583	£18,110	£86,070
Total Expenses	£23,791	£23,883	£23,987	£24,093	£24,208	£119,962
Profit Before Tax	£-7,303	£-7,147	£-6,833	£-6,511	£-6,098	£-33,892
Profit After Tax	£-7,303	£-7,147	£-6,833	£-6,511	£-6,098	£-33,892
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£-7,298	£-7,142	£2,867	£10,804	£16,943	£16,174
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-5%	2%	7%	11%	10%

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