Flat
W2
1 bed
1 bath
Inverness Terrace, Bayswater W2
London, England · W2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-15,066
↘ -12%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £12,996 | £13,191 | £13,521 | £13,859 | £66,371 |
| Total Expenses | £16,150 | £16,220 | £16,280 | £16,355 | £16,431 | £81,436 |
| Profit Before Tax | £-3,346 | £-3,224 | £-3,089 | £-2,834 | £-2,573 | £-15,066 |
| Profit After Tax | £-3,346 | £-3,224 | £-3,089 | £-2,834 | £-2,573 | £-15,066 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £-3,342 | £4,777 | £11,191 | £16,169 | £10,666 | £39,460 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change