Flat W8 2 beds 1 bath

Vicarage Gate, London W8

London, England · W8

Initial Investment

First Year

£272,350First Year

Profit From Rental Income

After 5 Years

£-64,659

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£83,718

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,704	£23,045	£23,621	£24,211	£24,938	£118,518
Total Expenses	£36,447	£36,527	£36,627	£36,730	£36,846	£183,177
Profit Before Tax	£-13,743	£-13,482	£-13,007	£-12,519	£-11,908	£-64,659
Profit After Tax	£-13,743	£-13,482	£-13,007	£-12,519	£-11,908	£-64,659
Change In Property Value	£8	£8	£16,220	£28,953	£38,529	£83,718
Net Return	£-13,735	£-13,474	£3,214	£16,434	£26,620	£19,059
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	1%	6%	10%	7%

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