Flat W2 2 beds 2 baths

Westmark, West End Gate W2

London, England · W2

Initial Investment

First Year

£460,250First Year

Profit From Rental Income

After 5 Years

£-25,474

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£176,527

↗ 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	£41,436	£42,058	£42,688	£43,756	£44,850	£214,787
Total Expenses	£47,810	£47,922	£48,026	£48,175	£48,327	£240,261
Profit Before Tax	£-6,374	£-5,865	£-5,338	£-4,419	£-3,478	£-25,474
Profit After Tax	£-6,374	£-5,865	£-5,338	£-4,419	£-3,478	£-25,474
Change In Property Value	£13	£25,900	£46,232	£61,522	£42,860	£176,527
Net Return	£-6,361	£20,035	£40,894	£57,102	£39,382	£151,053
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