Flat W2 1 bed 1 bath

Alfred Road, London W2

London, England · W2

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£-24,844

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£14,861	£14,921	£14,988	£15,057	£15,130	£74,957
Profit Before Tax	£-5,261	£-5,177	£-5,001	£-4,820	£-4,586	£-24,844
Profit After Tax	£-5,261	£-5,177	£-5,001	£-4,820	£-4,586	£-24,844
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£-5,258	£-5,174	£998	£5,889	£9,664	£6,120
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	10%	7%

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