Flat
W2
3 beds
1 bath
John Arid Court W2
London, England · W2
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£-16,796
↘ -9%After 5 Years
Change In Property Value
£74,966
↗ 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 | £17,604 | £17,868 | £18,136 | £18,589 | £19,054 | £91,252 |
| Total Expenses | £21,455 | £21,531 | £21,599 | £21,686 | £21,776 | £108,048 |
| Profit Before Tax | £-3,851 | £-3,663 | £-3,463 | £-3,097 | £-2,721 | £-16,796 |
| Profit After Tax | £-3,851 | £-3,663 | £-3,463 | £-3,097 | £-2,721 | £-16,796 |
| Change In Property Value | £5 | £10,999 | £19,633 | £26,126 | £18,201 | £74,966 |
| Net Return | £-3,846 | £7,336 | £16,170 | £23,030 | £15,480 | £58,170 |
| 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