Flat W2 2 beds 2 baths

Westmark Tower, 1 Newcastle Place, London, Greater London W2

London, England · W2

Initial Investment

First Year

£418,250First Year

Profit From Rental Income

After 5 Years

£-67,624

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£122,842

↗ 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	£38,076	£38,647	£39,613	£40,604	£41,822	£198,762
Total Expenses	£53,021	£53,124	£53,264	£53,406	£53,571	£266,386
Profit Before Tax	£-14,945	£-14,477	£-13,650	£-12,803	£-11,749	£-67,624
Profit After Tax	£-14,945	£-14,477	£-13,650	£-12,803	£-11,749	£-67,624
Change In Property Value	£12	£12	£23,800	£42,484	£56,534	£122,842
Net Return	£-14,933	£-14,465	£10,150	£29,681	£44,785	£55,218
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-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