Flat
W2
2 beds
2 baths
3 Merchant Square, London W2
London, England · W2
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£-26,691
↘ -5%After 5 Years
Change In Property Value
£190,840
↗ 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 | £44,796 | £45,468 | £46,150 | £47,304 | £48,486 | £232,204 |
| Total Expenses | £51,525 | £51,642 | £51,751 | £51,908 | £52,069 | £258,895 |
| Profit Before Tax | £-6,729 | £-6,174 | £-5,601 | £-4,604 | £-3,583 | £-26,691 |
| Profit After Tax | £-6,729 | £-6,174 | £-5,601 | £-4,604 | £-3,583 | £-26,691 |
| Change In Property Value | £14 | £28,000 | £49,980 | £66,510 | £46,335 | £190,840 |
| Net Return | £-6,715 | £21,826 | £44,379 | £61,905 | £42,752 | £164,149 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| 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