Flat
W2
2 beds
2 baths
Cambridge Square, London W2
London, England · W2
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£41,186
↗ 14%After 5 Years
Change In Property Value
£90,325
↗ 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 | £49,992 | £50,742 | £52,010 | £53,311 | £54,910 | £260,965 |
| Total Expenses | £41,715 | £41,836 | £42,006 | £42,180 | £42,382 | £210,118 |
| Profit Before Tax | £8,277 | £8,906 | £10,005 | £11,131 | £12,528 | £50,847 |
| Profit After Tax | £6,705 | £7,214 | £8,104 | £9,016 | £10,148 | £41,186 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £6,713 | £7,223 | £25,604 | £40,254 | £51,717 | £131,511 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change