Flat W6 2 beds 2 baths

Marquis House, Beadon Road, London W6

London, England · W6

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-12,481

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£34,018	£34,113	£34,201	£34,322	£34,445	£171,099
Profit Before Tax	£-3,418	£-3,054	£-2,676	£-2,009	£-1,324	£-12,481
Profit After Tax	£-3,418	£-3,054	£-2,676	£-2,009	£-1,324	£-12,481
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£-3,409	£14,946	£29,454	£40,748	£28,463	£110,202
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	13%	9%	36%

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