Flat W2 2 beds 2 baths

Westmark Tower, Newcastle Place W2

London, England · W2

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£-80,075

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 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	£46,404	£47,100	£48,278	£49,485	£50,969	£242,235
Total Expenses	£64,169	£64,285	£64,445	£64,610	£64,801	£322,311
Profit Before Tax	£-17,765	£-17,185	£-16,168	£-15,126	£-13,832	£-80,075
Profit After Tax	£-17,765	£-17,185	£-16,168	£-15,126	£-13,832	£-80,075
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£-17,751	£-17,170	£12,833	£36,641	£55,054	£69,606
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