Flat
W2
2 beds
2 baths
Newcastle Place, London W2
London, England · W2
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-23,757
↘ -6%After 5 Years
Change In Property Value
£156,761
↗ 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 | £36,804 | £37,356 | £37,916 | £38,864 | £39,836 | £190,777 |
| Total Expenses | £42,682 | £42,787 | £42,884 | £43,021 | £43,160 | £214,533 |
| Profit Before Tax | £-5,878 | £-5,431 | £-4,967 | £-4,156 | £-3,324 | £-23,757 |
| Profit After Tax | £-5,878 | £-5,431 | £-4,967 | £-4,156 | £-3,324 | £-23,757 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £-5,866 | £17,569 | £36,088 | £50,477 | £34,737 | £133,005 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 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