Flat W2 1 bed 1 bath

Newcastle Place, London W2

London, England · W2

Initial Investment

First Year

£258,000First Year

Profit From Rental Income

After 5 Years

£-19,391

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£104,962

↗ 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	£24,636	£25,006	£25,381	£26,015	£26,666	£127,703
Total Expenses	£29,238	£29,325	£29,404	£29,509	£29,617	£147,093
Profit Before Tax	£-4,602	£-4,320	£-4,023	£-3,494	£-2,951	£-19,391
Profit After Tax	£-4,602	£-4,320	£-4,023	£-3,494	£-2,951	£-19,391
Change In Property Value	£8	£15,400	£27,489	£36,580	£25,484	£104,962
Net Return	£-4,595	£11,080	£23,466	£33,086	£22,533	£85,571
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