Flat W2 2 beds 2 baths

Cambridge Square, London W2

London, England · W2

Initial Investment

First Year

£233,150First Year

Profit From Rental Income

After 5 Years

£-18,549

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£95,284

↗ 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	£22,368	£22,704	£23,044	£23,620	£24,211	£115,946
Total Expenses	£26,727	£26,811	£26,886	£26,985	£27,087	£134,496
Profit Before Tax	£-4,359	£-4,107	£-3,842	£-3,365	£-2,876	£-18,549
Profit After Tax	£-4,359	£-4,107	£-3,842	£-3,365	£-2,876	£-18,549
Change In Property Value	£7	£13,980	£24,955	£33,207	£23,134	£95,284
Net Return	£-4,352	£9,873	£21,113	£29,842	£20,258	£76,734
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
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