Flat W2 3 beds 2 baths

Queensborough Mews, London W2

London, England · W2

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-51,254

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£27,204	£27,612	£28,302	£29,010	£29,880	£142,009
Total Expenses	£38,444	£38,531	£38,643	£38,758	£38,887	£193,263
Profit Before Tax	£-11,240	£-10,919	£-10,341	£-9,748	£-9,007	£-51,254
Profit After Tax	£-11,240	£-10,919	£-10,341	£-9,748	£-9,007	£-51,254
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-11,232	£-10,910	£6,660	£20,598	£31,374	£36,490
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
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