Flat W2 2 beds 1 bath

Park West Place, London W2

London, England · W2

Initial Investment

First Year

£177,150First Year

Profit From Rental Income

After 5 Years

£-48,885

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£55,640

↗ 10%After 5 Years

Return On Investment

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	£17,244	£17,503	£17,940	£18,389	£18,940	£90,016
Total Expenses	£27,509	£27,636	£27,775	£27,916	£28,065	£138,901
Profit Before Tax	£-10,265	£-10,134	£-9,834	£-9,527	£-9,125	£-48,885
Profit After Tax	£-10,265	£-10,134	£-9,834	£-9,527	£-9,125	£-48,885
Change In Property Value	£5	£5	£10,780	£19,243	£25,607	£55,640
Net Return	£-10,260	£-10,128	£946	£9,715	£16,482	£6,755
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	5%	9%	4%

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