Flat W2 2 beds 1 bath

Inverness Terrace, London W2

London, England · W2

Initial Investment

First Year

£233,497First Year

Profit From Rental Income

After 5 Years

£43,003

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£72,259

↗ 10%After 5 Years

Return On Investment

49%

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	£43,080	£43,726	£44,819	£45,940	£47,318	£224,883
Total Expenses	£34,080	£34,191	£34,343	£34,499	£34,680	£171,793
Profit Before Tax	£9,000	£9,535	£10,476	£11,441	£12,638	£53,090
Profit After Tax	£7,290	£7,724	£8,486	£9,267	£10,237	£43,003
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,259
Net Return	£7,297	£7,731	£22,486	£34,257	£43,492	£115,263
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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