Flat
W2
2 beds
1 bath
Queensway, Bayswater, London W2
London, England · W2
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-19,738
↘ -7%After 5 Years
Change In Property Value
£109,051
↗ 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 | £25,596 | £25,980 | £26,370 | £27,029 | £27,705 | £132,679 |
| Total Expenses | £30,300 | £30,388 | £30,468 | £30,576 | £30,686 | £152,417 |
| Profit Before Tax | £-4,704 | £-4,408 | £-4,098 | £-3,547 | £-2,981 | £-19,738 |
| Profit After Tax | £-4,704 | £-4,408 | £-4,098 | £-3,547 | £-2,981 | £-19,738 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £-4,696 | £11,592 | £24,462 | £34,459 | £23,496 | £89,313 |
| Return From Rental Income (%) | -2% | -2% | -2% | -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