Flat W2 1 bed 1 bath

North Rise, St. Georges Fields, London W2

London, England · W2

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£26,963

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£53,163

↗ 10%After 5 Years

Return On Investment

47%

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	£33,252	£33,751	£34,595	£35,459	£36,523	£173,580
Total Expenses	£27,736	£27,877	£28,047	£28,221	£28,412	£140,293
Profit Before Tax	£5,516	£5,874	£6,548	£7,239	£8,111	£33,287
Profit After Tax	£4,468	£4,758	£5,303	£5,863	£6,570	£26,963
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£4,473	£4,763	£15,604	£24,249	£31,036	£80,125
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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