Flat
W2
3 beds
2 baths
Redan Place, London W2
London, England · W2
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-21,476
↘ -7%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,396 | £30,852 | £31,315 | £32,098 | £32,900 | £157,560 |
| Total Expenses | £35,606 | £35,701 | £35,789 | £35,909 | £36,032 | £179,037 |
| Profit Before Tax | £-5,210 | £-4,850 | £-4,474 | £-3,811 | £-3,132 | £-21,476 |
| Profit After Tax | £-5,210 | £-4,850 | £-4,474 | £-3,811 | £-3,132 | £-21,476 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £-5,200 | £14,151 | £29,441 | £41,320 | £28,310 | £108,022 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change