Flat W2 3 beds 2 baths

The Quadrangle, London W2

London, England · W2

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£-82,496

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 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	£48,000	£48,720	£49,938	£51,186	£52,722	£250,566
Total Expenses	£66,313	£66,431	£66,595	£66,764	£66,960	£333,062
Profit Before Tax	£-18,313	£-17,711	£-16,657	£-15,578	£-14,238	£-82,496
Profit After Tax	£-18,313	£-17,711	£-16,657	£-15,578	£-14,238	£-82,496
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£-18,298	£-17,695	£13,343	£37,974	£57,023	£72,347
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