Flat
W2
2 beds
1 bath
Park West Place, London W2
London, England · W2
View property listing
Initial Investment
£177,150First YearProfit From Rental Income
£-16,714
↘ -9%After 5 Years
Change In Property Value
£73,473
↗ 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 | £17,244 | £17,503 | £17,765 | £18,209 | £18,665 | £89,386 |
| Total Expenses | £21,067 | £21,143 | £21,210 | £21,296 | £21,384 | £106,100 |
| Profit Before Tax | £-3,823 | £-3,640 | £-3,445 | £-3,087 | £-2,720 | £-16,714 |
| Profit After Tax | £-3,823 | £-3,640 | £-3,445 | £-3,087 | £-2,720 | £-16,714 |
| Change In Property Value | £5 | £10,780 | £19,242 | £25,606 | £17,839 | £73,473 |
| Net Return | £-3,817 | £7,140 | £15,798 | £22,520 | £15,119 | £56,760 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -9% |
| 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