Flat W6 2 beds 2 baths

Marquis House, Beadon Road, London W6

London, England · W6

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-2,935

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,600	£40,194	£41,199	£42,229	£43,496	£206,717
Total Expenses	£41,668	£41,773	£41,916	£42,063	£42,233	£209,653
Profit Before Tax	£-2,068	£-1,579	£-717	£166	£1,263	£-2,935
Profit After Tax	£-2,068	£-1,579	£-717	£166	£1,263	£-2,935
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£-2,059	£-1,570	£17,283	£32,296	£44,020	£89,971
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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