Flat W8 2 beds 1 bath

Vicarage Gate, London W8

London, England · W8

Initial Investment

First Year

£272,350First Year

Profit From Rental Income

After 5 Years

£-35,000

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£110,551

↗ 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	£22,704	£23,045	£23,390	£23,975	£24,574	£117,688
Total Expenses	£30,364	£30,448	£30,524	£30,624	£30,727	£152,688
Profit Before Tax	£-7,660	£-7,404	£-7,134	£-6,649	£-6,152	£-35,000
Profit After Tax	£-7,660	£-7,404	£-7,134	£-6,649	£-6,152	£-35,000
Change In Property Value	£8	£16,220	£28,953	£38,528	£26,841	£110,551
Net Return	£-7,652	£8,816	£21,819	£31,879	£20,689	£75,551
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
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