Flat W2 2 beds 2 baths

Cambridge Square, London W2

London, England · W2

Initial Investment

First Year

£233,150First Year

Profit From Rental Income

After 5 Years

£38,228

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£72,157

↗ 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	£45,132	£45,809	£46,954	£48,128	£49,572	£235,595
Total Expenses	£37,259	£37,442	£37,664	£37,892	£38,143	£188,400
Profit Before Tax	£7,873	£8,367	£9,290	£10,236	£11,429	£47,195
Profit After Tax	£6,377	£6,777	£7,525	£8,292	£9,258	£38,228
Change In Property Value	£7	£7	£13,980	£24,955	£33,208	£72,157
Net Return	£6,384	£6,784	£21,505	£33,246	£42,465	£110,385
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