Flat W2 2 beds 1 bath

Westbourne Park Road, London W2

London, England · W2

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-34,104

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 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	£12,636	£12,826	£13,146	£13,475	£13,879	£65,962
Total Expenses	£19,829	£19,915	£20,009	£20,105	£20,207	£100,066
Profit Before Tax	£-7,193	£-7,089	£-6,863	£-6,630	£-6,328	£-34,104
Profit After Tax	£-7,193	£-7,089	£-6,863	£-6,630	£-6,328	£-34,104
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-7,189	£-7,085	£1,037	£7,471	£12,437	£6,671
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	10%	5%

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