Flat TW1 1 bed 1 bath

Chertsey Road, St Margarets TW1

London, England · TW1

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£-23,938

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£36,125

↗ 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	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£17,075	£17,139	£17,212	£17,287	£17,367	£86,079
Profit Before Tax	£-5,171	£-5,056	£-4,827	£-4,592	£-4,292	£-23,938
Profit After Tax	£-5,171	£-5,056	£-4,827	£-4,592	£-4,292	£-23,938
Change In Property Value	£3	£3	£6,999	£12,493	£16,625	£36,125
Net Return	£-5,167	£-5,052	£2,172	£7,901	£12,333	£12,187
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	7%	11%	11%

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