Flat
W2
1 bed
1 bath
Clanricarde Gardens, London W2
London, England · W2
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-17,325
↘ -9%After 5 Years
Change In Property Value
£81,107
↗ 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 | £19,044 | £19,330 | £19,620 | £20,110 | £20,613 | £98,716 |
| Total Expenses | £23,049 | £23,127 | £23,197 | £23,288 | £23,381 | £116,042 |
| Profit Before Tax | £-4,005 | £-3,797 | £-3,577 | £-3,178 | £-2,768 | £-17,325 |
| Profit After Tax | £-4,005 | £-3,797 | £-3,577 | £-3,178 | £-2,768 | £-17,325 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £-3,999 | £8,103 | £17,664 | £25,089 | £16,924 | £63,782 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -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