Flat W2 0 beds 1 bath

South Wharf Road W2

London, England · W2

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-16,254

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£68,150

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£19,685	£19,759	£19,825	£19,908	£19,993	£99,170
Profit Before Tax	£-3,689	£-3,524	£-3,345	£-3,016	£-2,679	£-16,254
Profit After Tax	£-3,689	£-3,524	£-3,345	£-3,016	£-2,679	£-16,254
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£-3,684	£6,476	£14,503	£20,735	£13,868	£51,896
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	8%	32%

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