Flat W2 1 bed 1 bath

Newton Road, London W2

London, England · W2

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-17,325

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 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	£19,044	£19,330	£19,620	£20,110	£20,613	£98,716
Total Expenses	£23,049	£23,127	£23,197	£23,288	£23,381	£116,042
Profit Before Tax	£-4,005	£-3,797	£-3,577	£-3,178	£-2,768	£-17,325
Profit After Tax	£-4,005	£-3,797	£-3,577	£-3,178	£-2,768	£-17,325
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£-3,999	£8,103	£17,664	£25,089	£16,924	£63,782
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	13%	9%	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