Flat
W2
2 beds
2 baths
Portsea Place, London W2
London, England · W2
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-20,607
↘ -7%After 5 Years
Change In Property Value
£119,275
↗ 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 | £27,996 | £28,416 | £28,842 | £29,563 | £30,302 | £145,120 |
| Total Expenses | £32,953 | £33,045 | £33,128 | £33,242 | £33,359 | £165,727 |
| Profit Before Tax | £-4,957 | £-4,629 | £-4,286 | £-3,679 | £-3,057 | £-20,607 |
| Profit After Tax | £-4,957 | £-4,629 | £-4,286 | £-3,679 | £-3,057 | £-20,607 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £-4,948 | £12,871 | £26,952 | £37,890 | £25,903 | £98,668 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| 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