Flat W2 2 beds 2 baths

The Quadrangle, London W2

London, England · W2

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-63,301

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,196	£35,724	£36,617	£37,532	£38,658	£183,728
Total Expenses	£49,162	£49,261	£49,393	£49,529	£49,684	£247,029
Profit Before Tax	£-13,966	£-13,537	£-12,776	£-11,996	£-11,025	£-63,301
Profit After Tax	£-13,966	£-13,537	£-12,776	£-11,996	£-11,025	£-63,301
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-13,955	£-13,526	£9,224	£27,275	£41,233	£50,251
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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