Flat W2 2 beds 2 baths

Westmark Tower, 1 Newcastle Place, London, Greater London W2

London, England · W2

Initial Investment

First Year

£418,250First Year

Profit From Rental Income

After 5 Years

£66,574

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£122,842

↗ 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	£76,836	£77,989	£79,938	£81,937	£84,395	£401,094
Total Expenses	£63,080	£63,383	£63,754	£64,133	£64,554	£318,904
Profit Before Tax	£13,756	£14,605	£16,184	£17,803	£19,841	£82,190
Profit After Tax	£11,142	£11,830	£13,109	£14,421	£16,071	£66,574
Change In Property Value	£12	£12	£23,800	£42,484	£56,534	£122,842
Net Return	£11,154	£11,842	£36,910	£56,905	£72,605	£189,416
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

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