Terraced W2 0 beds 1 bath

Westbourne Court, Orsett Terrace, Central London W2

London, England · W2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-1,890

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£11,203	£11,231	£11,257	£11,294	£11,333	£56,318
Profit Before Tax	£-703	£-573	£-440	£-207	£32	£-1,890
Profit After Tax	£-703	£-573	£-440	£-207	£32	£-1,890
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£-700	£5,427	£10,270	£14,045	£9,961	£39,004
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

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