Flat
W2
5 beds
4 baths
Porchester Square, City Of Westminster, London W2
London, England · W2
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-22,018
↘ -6%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,004 | £32,484 | £32,971 | £33,796 | £34,640 | £165,895 |
| Total Expenses | £37,375 | £37,473 | £37,563 | £37,687 | £37,815 | £187,914 |
| Profit Before Tax | £-5,371 | £-4,989 | £-4,592 | £-3,892 | £-3,174 | £-22,018 |
| Profit After Tax | £-5,371 | £-4,989 | £-4,592 | £-3,892 | £-3,174 | £-22,018 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £-5,361 | £15,011 | £31,109 | £43,615 | £29,922 | £114,296 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change