Flat W2 2 beds 2 baths

Westmark Tower, West End Gate, London W2

London, England · W2

Initial Investment

First Year

£352,250First Year

Profit From Rental Income

After 5 Years

£-22,345

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£139,722

↗ 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	£32,796	£33,288	£33,787	£34,632	£35,498	£170,001
Total Expenses	£38,259	£38,358	£38,449	£38,575	£38,705	£192,346
Profit Before Tax	£-5,463	£-5,070	£-4,662	£-3,943	£-3,207	£-22,345
Profit After Tax	£-5,463	£-5,070	£-4,662	£-3,943	£-3,207	£-22,345
Change In Property Value	£10	£20,500	£36,593	£48,695	£33,924	£139,722
Net Return	£-5,453	£15,430	£31,931	£44,751	£30,717	£117,377
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
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