Flat W2 1 bed 1 bath

Sussex Gardens, London W2

London, England · W2

Initial Investment

First Year

£194,282First Year

Profit From Rental Income

After 5 Years

£-38,678

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£60,693

↗ 10%After 5 Years

Return On Investment

11%

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	£18,816	£19,098	£19,576	£20,065	£20,667	£98,222
Total Expenses	£27,209	£27,283	£27,373	£27,466	£27,569	£136,900
Profit Before Tax	£-8,393	£-8,185	£-7,798	£-7,401	£-6,902	£-38,678
Profit After Tax	£-8,393	£-8,185	£-7,798	£-7,401	£-6,902	£-38,678
Change In Property Value	£6	£6	£11,759	£20,990	£27,932	£60,693
Net Return	£-8,387	£-8,179	£3,961	£13,589	£21,030	£22,015
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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