Flat W2 2 beds 2 baths

3 Merchant Square, London W2

London, England · W2

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£-77,711

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 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	£44,796	£45,468	£46,605	£47,770	£49,203	£233,841
Total Expenses	£62,025	£62,138	£62,294	£62,455	£62,641	£311,552
Profit Before Tax	£-17,229	£-16,670	£-15,690	£-14,685	£-13,438	£-77,711
Profit After Tax	£-17,229	£-16,670	£-15,690	£-14,685	£-13,438	£-77,711
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£-17,215	£-16,656	£12,311	£35,296	£53,073	£66,809
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	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