Flat W2 2 beds 1 bath

Orsett Terrace, London W2

London, England · W2

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-17,673

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 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	£20,004	£20,304	£20,609	£21,124	£21,652	£103,692
Total Expenses	£24,110	£24,190	£24,261	£24,355	£24,450	£121,365
Profit Before Tax	£-4,106	£-3,886	£-3,653	£-3,231	£-2,798	£-17,673
Profit After Tax	£-4,106	£-3,886	£-3,653	£-3,231	£-2,798	£-17,673
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£-4,100	£8,614	£18,660	£26,461	£17,887	£67,523
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
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