Terraced W10 2 beds 1 bath

Charlotte Mews, London W10

London, England · W10

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-8,822

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£122,001

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,532	£29,975	£30,425	£31,185	£31,965	£153,082
Total Expenses	£32,250	£32,307	£32,362	£32,448	£32,537	£161,904
Profit Before Tax	£-2,718	£-2,332	£-1,937	£-1,263	£-572	£-8,822
Profit After Tax	£-2,718	£-2,332	£-1,937	£-1,263	£-572	£-8,822
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£-2,709	£15,569	£30,015	£41,256	£29,049	£113,179
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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