Flat W5 2 beds 2 baths

The Curve, 27-31 St. Marys Road, London W5

London, England · W5

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-746

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,142	£23,489	£24,076	£24,678	£118,186
Total Expenses	£23,585	£23,669	£23,745	£23,845	£23,948	£118,793
Profit Before Tax	£-785	£-527	£-256	£231	£730	£-607
Profit After Tax	£-785	£-527	£-256	£231	£591	£-746
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£-779	£11,473	£21,164	£28,735	£20,449	£81,043
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

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