Flat W2 3 beds 2 baths

Queensborough Mews, London W2

London, England · W2

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-20,280

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 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	£27,204	£27,612	£28,026	£28,727	£29,445	£141,014
Total Expenses	£32,069	£32,160	£32,242	£32,354	£32,469	£161,294
Profit Before Tax	£-4,865	£-4,548	£-4,216	£-3,627	£-3,024	£-20,280
Profit After Tax	£-4,865	£-4,548	£-4,216	£-3,627	£-3,024	£-20,280
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£-4,857	£12,452	£26,129	£36,754	£25,108	£95,587
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
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