Flat W2 0 beds 1 bath

Park West Place, London W2

London, England · W2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-13,655

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,062	£9,288	£9,521	£45,595
Total Expenses	£11,728	£11,791	£11,845	£11,910	£11,976	£59,249
Profit Before Tax	£-2,932	£-2,863	£-2,783	£-2,621	£-2,455	£-13,655
Profit After Tax	£-2,932	£-2,863	£-2,783	£-2,621	£-2,455	£-13,655
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£-2,929	£2,637	£7,034	£10,443	£6,646	£23,832
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

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