Flat W2 1 bed 1 bath

Lancaster Gate, London W2

London, England · W2

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-32,479

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

14%

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	£18,396	£18,672	£19,139	£19,617	£20,206	£96,030
Total Expenses	£25,580	£25,629	£25,695	£25,763	£25,842	£128,509
Profit Before Tax	£-7,184	£-6,957	£-6,556	£-6,146	£-5,636	£-32,479
Profit After Tax	£-7,184	£-6,957	£-6,556	£-6,146	£-5,636	£-32,479
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-7,178	£-6,951	£4,944	£14,382	£21,680	£26,877
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	11%	14%

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