Flat W2 2 beds 1 bath

Quadrangle Tower, Cambridge Square W2

London, England · W2

Initial Investment

First Year

£249,250First Year

Profit From Rental Income

After 5 Years

£40,860

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£76,905

↗ 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	£48,096	£48,817	£50,038	£51,289	£52,827	£251,068
Total Expenses	£39,677	£39,872	£40,108	£40,349	£40,617	£200,623
Profit Before Tax	£8,419	£8,946	£9,930	£10,939	£12,211	£50,445
Profit After Tax	£6,819	£7,246	£8,043	£8,861	£9,891	£40,860
Change In Property Value	£7	£7	£14,900	£26,597	£35,393	£76,905
Net Return	£6,826	£7,253	£22,944	£35,458	£45,284	£117,765
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