Flat W2 2 beds 1 bath

Orsett Terrace, London W2

London, England · W2

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-55,850

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£31,747	£31,891	£32,048	£32,209	£32,378	£160,274
Profit Before Tax	£-11,743	£-11,587	£-11,237	£-10,877	£-10,406	£-55,850
Profit After Tax	£-11,743	£-11,587	£-11,237	£-10,877	£-10,406	£-55,850
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£-11,737	£-11,581	£1,264	£11,436	£19,286	£8,668
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	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