Flat W2 1 bed 1 bath

4 Praed Street, London W2

London, England · W2

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£-39,985

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£63,486

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,680	£19,975	£20,475	£20,986	£21,616	£102,732
Total Expenses	£28,368	£28,444	£28,537	£28,632	£28,737	£142,717
Profit Before Tax	£-8,688	£-8,468	£-8,062	£-7,645	£-7,121	£-39,985
Profit After Tax	£-8,688	£-8,468	£-8,062	£-7,645	£-7,121	£-39,985
Change In Property Value	£6	£6	£12,300	£21,956	£29,217	£63,486
Net Return	£-8,682	£-8,462	£4,238	£14,311	£22,096	£23,501
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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