Flat W2 2 beds 2 baths

Westmark Tower, Newcastle Place W2

London, England · W2

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£-53,803

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 10%After 5 Years

Return On Investment

18%

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	£51,996	£52,776	£54,095	£55,448	£57,111	£271,426
Total Expenses	£64,728	£64,852	£65,027	£65,206	£65,415	£325,230
Profit Before Tax	£-12,732	£-12,076	£-10,932	£-9,759	£-8,304	£-53,803
Profit After Tax	£-12,732	£-12,076	£-10,932	£-9,759	£-8,304	£-53,803
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£-12,718	£-12,062	£18,069	£42,007	£60,582	£95,878
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	-2%	3%	8%	12%	18%

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