Flat
W2
1 bed
1 bath
Sussex Gardens, London W2
London, England · W2
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-14,023
↘ -14%After 5 Years
Change In Property Value
£42,257
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,924 | £10,073 | £10,224 | £10,480 | £10,742 | £51,442 |
| Total Expenses | £12,967 | £13,032 | £13,088 | £13,155 | £13,224 | £65,465 |
| Profit Before Tax | £-3,043 | £-2,959 | £-2,864 | £-2,675 | £-2,482 | £-14,023 |
| Profit After Tax | £-3,043 | £-2,959 | £-2,864 | £-2,675 | £-2,482 | £-14,023 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £-3,040 | £3,241 | £8,203 | £12,052 | £7,778 | £28,235 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -14% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change