Flat
W2
2 beds
1 bath
Flat, Brinklow House, Torquay Street, London W2
London, England · W2
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-15,045
↘ -12%After 5 Years
Change In Property Value
£53,844
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,636 | £12,826 | £13,018 | £13,343 | £13,677 | £65,500 |
| Total Expenses | £15,973 | £16,042 | £16,102 | £16,176 | £16,252 | £80,545 |
| Profit Before Tax | £-3,337 | £-3,216 | £-3,084 | £-2,833 | £-2,575 | £-15,045 |
| Profit After Tax | £-3,337 | £-3,216 | £-3,084 | £-2,833 | £-2,575 | £-15,045 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £-3,333 | £4,684 | £11,018 | £15,932 | £10,498 | £38,799 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change