Terraced W10 2 beds 1 bath

Charlotte Mews, London W10

London, England · W10

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-41,412

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,532	£29,975	£30,724	£31,492	£32,437	£154,161
Total Expenses	£38,962	£39,018	£39,104	£39,192	£39,297	£195,573
Profit Before Tax	£-9,430	£-9,043	£-8,379	£-7,699	£-6,859	£-41,412
Profit After Tax	£-9,430	£-9,043	£-8,379	£-7,699	£-6,859	£-41,412
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-9,421	£-9,034	£9,521	£24,253	£35,660	£50,978
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	8%	12%	17%

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