Flat W2 3 beds 1 bath

John Arid Court W2

London, England · W2

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£44,737

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,200	£37,758	£38,702	£39,669	£40,860	£194,189
Total Expenses	£27,539	£27,641	£27,778	£27,919	£28,081	£138,959
Profit Before Tax	£9,661	£10,117	£10,924	£11,750	£12,779	£55,231
Profit After Tax	£7,825	£8,195	£8,848	£9,518	£10,351	£44,737
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£7,831	£8,200	£19,847	£29,151	£36,478	£101,507
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

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