Flat W10 2 beds 2 baths

St. Helens Gardens, London W10

London, England · W10

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£-32,413

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£143,130

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£38,934	£39,031	£39,120	£39,243	£39,369	£195,696
Profit Before Tax	£-7,434	£-7,059	£-6,668	£-5,980	£-5,274	£-32,413
Profit After Tax	£-7,434	£-7,059	£-6,668	£-5,980	£-5,274	£-32,413
Change In Property Value	£11	£21,000	£37,485	£49,882	£34,751	£143,130
Net Return	£-7,423	£13,942	£30,818	£43,903	£29,478	£110,716
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	12%	8%	31%

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