Flat W9 2 beds 2 baths

Clifton Gardens, Little Venice W9

London, England · W9

Initial Investment

First Year

£285,650First Year

Profit From Rental Income

After 5 Years

£-28,181

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£115,731

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,476	£25,858	£26,246	£26,902	£27,575	£132,057
Total Expenses	£31,864	£31,952	£32,032	£32,140	£32,250	£160,238
Profit Before Tax	£-6,388	£-6,094	£-5,786	£-5,237	£-4,675	£-28,181
Profit After Tax	£-6,388	£-6,094	£-5,786	£-5,237	£-4,675	£-28,181
Change In Property Value	£8	£16,980	£30,310	£40,333	£28,099	£115,731
Net Return	£-6,380	£10,886	£24,523	£35,096	£23,424	£87,550
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	12%	8%	31%

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