Flat
W2
2 beds
1 bath
Inverness Terrace, London W2
London, England · W2
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-18,869
↘ -8%After 5 Years
Change In Property Value
£98,828
↗ 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 | £23,196 | £23,544 | £23,897 | £24,495 | £25,107 | £120,238 |
| Total Expenses | £27,646 | £27,731 | £27,808 | £27,909 | £28,013 | £139,108 |
| Profit Before Tax | £-4,450 | £-4,187 | £-3,910 | £-3,415 | £-2,906 | £-18,869 |
| Profit After Tax | £-4,450 | £-4,187 | £-3,910 | £-3,415 | £-2,906 | £-18,869 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £-4,443 | £10,313 | £21,972 | £31,028 | £21,089 | £79,959 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 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