Flat W2 1 bed 1 bath

Newcastle Place, London W2

London, England · W2

Initial Investment

First Year

£258,000First Year

Profit From Rental Income

After 5 Years

£42,323

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£79,486

↗ 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	£49,716	£50,462	£51,723	£53,016	£54,607	£259,524
Total Expenses	£40,993	£41,194	£41,437	£41,687	£41,963	£207,274
Profit Before Tax	£8,723	£9,268	£10,286	£11,330	£12,644	£52,250
Profit After Tax	£7,065	£7,507	£8,331	£9,177	£10,242	£42,323
Change In Property Value	£8	£8	£15,400	£27,490	£36,581	£79,486
Net Return	£7,073	£7,515	£23,732	£36,666	£46,823	£121,809
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