Flat W2 1 bed 1 bath

4 Praed Street, London W2

London, England · W2

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£-17,576

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£83,833

↗ 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	£19,680	£19,975	£20,275	£20,782	£21,301	£102,013
Total Expenses	£23,756	£23,835	£23,906	£23,999	£24,093	£119,589
Profit Before Tax	£-4,076	£-3,860	£-3,631	£-3,217	£-2,792	£-17,576
Profit After Tax	£-4,076	£-3,860	£-3,631	£-3,217	£-2,792	£-17,576
Change In Property Value	£6	£12,300	£21,956	£29,217	£20,354	£83,833
Net Return	£-4,069	£8,440	£18,324	£26,000	£17,562	£66,257
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