Flat
W2
2 beds
2 baths
Westmark Tower, Newcastle Place W2
London, England · W2
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£-27,233
↘ -5%After 5 Years
Change In Property Value
£197,655
↗ 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 | £46,404 | £47,100 | £47,807 | £49,002 | £50,227 | £240,539 |
| Total Expenses | £53,294 | £53,414 | £53,525 | £53,687 | £53,852 | £267,772 |
| Profit Before Tax | £-6,890 | £-6,314 | £-5,719 | £-4,685 | £-3,625 | £-27,233 |
| Profit After Tax | £-6,890 | £-6,314 | £-5,719 | £-4,685 | £-3,625 | £-27,233 |
| Change In Property Value | £15 | £29,000 | £51,766 | £68,885 | £47,990 | £197,655 |
| Net Return | £-6,876 | £22,687 | £46,047 | £64,200 | £44,365 | £170,423 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 4% | 9% | 12% | 8% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change