Flat W2 2 beds 2 baths

Westmark, West End Gate W2

London, England · W2

Initial Investment

First Year

£460,250First Year

Profit From Rental Income

After 5 Years

£-72,668

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£133,681

↗ 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	£41,436	£42,058	£43,109	£44,187	£45,512	£216,302
Total Expenses	£57,523	£57,631	£57,779	£57,931	£58,106	£288,969
Profit Before Tax	£-16,087	£-15,573	£-14,670	£-13,744	£-12,594	£-72,668
Profit After Tax	£-16,087	£-15,573	£-14,670	£-13,744	£-12,594	£-72,668
Change In Property Value	£13	£13	£25,901	£46,232	£61,522	£133,681
Net Return	£-16,074	£-15,560	£11,231	£32,489	£48,929	£61,013
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
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