Flat W2 2 beds 2 baths

Queen's Gardens, London W2

London, England · W2

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£36,486

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 10%After 5 Years

Return On Investment

42%

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	£50,868	£51,631	£52,922	£54,245	£55,872	£265,538
Total Expenses	£43,786	£43,908	£44,081	£44,257	£44,462	£220,494
Profit Before Tax	£7,082	£7,723	£8,841	£9,988	£11,410	£45,044
Profit After Tax	£5,736	£6,255	£7,161	£8,090	£9,242	£36,486
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£5,746	£6,265	£25,662	£41,114	£53,187	£131,972
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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