Flat W2 1 bed 1 bath

Westbourne Terrace, London W2

London, England · W2

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£34,388

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 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	£39,072	£39,658	£40,650	£41,666	£42,916	£203,961
Total Expenses	£32,001	£32,126	£32,288	£32,453	£32,640	£161,507
Profit Before Tax	£7,071	£7,532	£8,362	£9,213	£10,276	£42,454
Profit After Tax	£5,728	£6,101	£6,773	£7,462	£8,324	£34,388
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£5,734	£6,107	£19,473	£30,132	£38,491	£99,938
Return From Rental Income (%)	3%	3%	3%	4%	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