Flat W2 3 beds 2 baths

The Quadrangle, London W2

London, England · W2

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£-27,831

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 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	£48,000	£48,720	£49,451	£50,687	£51,954	£248,812
Total Expenses	£55,063	£55,185	£55,299	£55,464	£55,633	£276,643
Profit Before Tax	£-7,063	£-6,465	£-5,848	£-4,777	£-3,679	£-27,831
Profit After Tax	£-7,063	£-6,465	£-5,848	£-4,777	£-3,679	£-27,831
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£-7,048	£23,536	£47,703	£66,483	£45,966	£176,640
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	4%	9%	12%	8%	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