Flat W2 2 beds 1 bath

Orsett Terrace, London W2

London, England · W2

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-40,446

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£28,797	£28,873	£28,967	£29,063	£29,170	£144,870
Profit Before Tax	£-8,793	£-8,569	£-8,155	£-7,731	£-7,198	£-40,446
Profit After Tax	£-8,793	£-8,569	£-8,155	£-7,731	£-7,198	£-40,446
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£-8,787	£-8,563	£4,345	£14,582	£22,495	£24,071
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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