Flat W10 2 beds 2 baths

St. Helens Gardens, London W10

London, England · W10

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£-70,746

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£108,390

↗ 10%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£46,809	£46,902	£47,025	£47,151	£47,294	£235,180
Profit Before Tax	£-15,309	£-14,930	£-14,253	£-13,560	£-12,695	£-70,746
Profit After Tax	£-15,309	£-14,930	£-14,253	£-13,560	£-12,695	£-70,746
Change In Property Value	£11	£11	£21,000	£37,486	£49,883	£108,390
Net Return	£-15,298	£-14,919	£6,747	£23,926	£37,188	£37,644
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	10%	10%

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