Flat
W2
2 beds
2 baths
3 Canalside Walk, London W2
London, England · W2
View property listing
Initial Investment
£434,250First YearProfit From Rental Income
£-24,702
↘ -6%After 5 Years
Change In Property Value
£167,666
↗ 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 | £39,360 | £39,950 | £40,550 | £41,563 | £42,602 | £204,026 |
| Total Expenses | £45,511 | £45,620 | £45,721 | £45,864 | £46,011 | £228,728 |
| Profit Before Tax | £-6,151 | £-5,670 | £-5,172 | £-4,301 | £-3,408 | £-24,702 |
| Profit After Tax | £-6,151 | £-5,670 | £-5,172 | £-4,301 | £-3,408 | £-24,702 |
| Change In Property Value | £12 | £24,600 | £43,911 | £58,434 | £40,709 | £167,666 |
| Net Return | £-6,139 | £18,930 | £38,740 | £54,133 | £37,300 | £142,964 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 4% | 9% | 12% | 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