Flat W10 2 beds 1 bath

Charlotte Mews, London W10

London, England · W10

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£57,335

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 10%After 5 Years

Return On Investment

50%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£55,080	£55,906	£57,304	£58,736	£60,499	£287,525
Total Expenses	£43,017	£43,146	£43,328	£43,516	£43,734	£216,741
Profit Before Tax	£12,063	£12,760	£13,975	£15,221	£16,764	£70,784
Profit After Tax	£9,771	£10,336	£11,320	£12,329	£13,579	£57,335
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£9,780	£10,345	£29,220	£44,281	£56,098	£149,724
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change