Flat W2 1 bed 1 bath

Sussex Gardens, London W2

London, England · W2

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£-18,368

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£93,375

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,924	£22,253	£22,587	£23,151	£23,730	£113,645
Total Expenses	£26,232	£26,315	£26,390	£26,488	£26,588	£132,013
Profit Before Tax	£-4,308	£-4,062	£-3,803	£-3,337	£-2,858	£-18,368
Profit After Tax	£-4,308	£-4,062	£-3,803	£-3,337	£-2,858	£-18,368
Change In Property Value	£7	£13,700	£24,455	£32,542	£22,671	£93,375
Net Return	£-4,301	£9,638	£20,652	£29,206	£19,813	£75,007
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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