Flat W2 1 bed 1 bath

Westmark Tower, London W2

London, England · W2

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£-18,521

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 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	£22,236	£22,570	£22,908	£23,481	£24,068	£115,262
Total Expenses	£26,585	£26,669	£26,743	£26,843	£26,944	£133,784
Profit Before Tax	£-4,349	£-4,099	£-3,835	£-3,362	£-2,876	£-18,521
Profit After Tax	£-4,349	£-4,099	£-3,835	£-3,362	£-2,876	£-18,521
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£-4,342	£9,801	£20,976	£29,656	£20,126	£76,217
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