Flat W3 2 beds 1 bath

Burlington Mews W3

London, England · W3

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£-17,109

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 10%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,160	£17,417	£17,853	£18,299	£18,848	£89,578
Total Expenses	£21,173	£21,245	£21,331	£21,420	£21,517	£106,686
Profit Before Tax	£-4,013	£-3,827	£-3,478	£-3,121	£-2,669	£-17,109
Profit After Tax	£-4,013	£-3,827	£-3,478	£-3,121	£-2,669	£-17,109
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£-4,009	£-3,823	£5,322	£12,588	£18,234	£28,312
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	9%	13%	20%

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