Flat
W2
2 beds
2 baths
Westmark, West End Gate W2
London, England · W2
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£72,636
↗ 16%After 5 Years
Change In Property Value
£133,681
↗ 10%After 5 Years
Return On Investment
45%
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 | £83,616 | £84,870 | £86,992 | £89,167 | £91,842 | £436,487 |
| Total Expenses | £68,602 | £68,931 | £69,333 | £69,745 | £70,202 | £346,813 |
| Profit Before Tax | £15,014 | £15,939 | £17,659 | £19,421 | £21,640 | £89,674 |
| Profit After Tax | £12,162 | £12,911 | £14,303 | £15,731 | £17,528 | £72,636 |
| Change In Property Value | £13 | £13 | £25,901 | £46,232 | £61,522 | £133,681 |
| Net Return | £12,175 | £12,924 | £40,204 | £61,964 | £79,051 | £206,317 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change