Flat W2 2 beds 2 baths

Dawson Place, Notting Hll, London W2

London, England · W2

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-24,953

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 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	£39,996	£40,596	£41,205	£42,235	£43,291	£207,323
Total Expenses	£46,218	£46,328	£46,430	£46,575	£46,723	£232,275
Profit Before Tax	£-6,222	£-5,732	£-5,225	£-4,340	£-3,432	£-24,953
Profit After Tax	£-6,222	£-5,732	£-5,225	£-4,340	£-3,432	£-24,953
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£-6,210	£19,268	£39,400	£55,044	£37,938	£145,440
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	4%	9%	12%	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