Flat W8 2 beds 1 bath

Vicarage Gate, London W8

London, England · W8

Initial Investment

First Year

£272,350First Year

Profit From Rental Income

After 5 Years

£44,710

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£83,718

↗ 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	£52,368	£53,154	£54,482	£55,844	£57,520	£273,368
Total Expenses	£43,149	£43,360	£43,616	£43,878	£44,168	£218,170
Profit Before Tax	£9,219	£9,794	£10,867	£11,967	£13,352	£55,198
Profit After Tax	£7,467	£7,933	£8,802	£9,693	£10,815	£44,710
Change In Property Value	£8	£8	£16,220	£28,953	£38,529	£83,718
Net Return	£7,475	£7,941	£25,022	£38,646	£49,344	£128,429
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