Flat
W2
2 beds
2 baths
Sussex Gardens, London W2
London, England · W2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-16,533
↘ -10%After 5 Years
Change In Property Value
£71,565
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £20,572 | £20,647 | £20,714 | £20,799 | £20,886 | £103,617 |
| Profit Before Tax | £-3,772 | £-3,595 | £-3,406 | £-3,058 | £-2,702 | £-16,533 |
| Profit After Tax | £-3,772 | £-3,595 | £-3,406 | £-3,058 | £-2,702 | £-16,533 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £-3,767 | £6,905 | £15,337 | £21,883 | £14,674 | £55,032 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change