Flat W2 1 bed 1 bath

Sussex Gardens, London W2

London, England · W2

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£13,812

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

38%

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	£40,356	£40,961	£41,985	£43,035	£44,326	£210,664
Total Expenses	£38,132	£38,407	£38,709	£39,018	£39,346	£193,612
Profit Before Tax	£2,224	£2,554	£3,276	£4,017	£4,981	£17,052
Profit After Tax	£1,801	£2,069	£2,654	£3,254	£4,034	£13,812
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£1,807	£2,075	£15,154	£25,567	£33,726	£78,330
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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