Flat
W2
0 beds
0 baths
Church Street, London W2
London, England · W2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-23,214
↘ -6%After 5 Years
Change In Property Value
£149,945
↗ 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 | £35,196 | £35,724 | £36,260 | £37,166 | £38,095 | £182,441 |
| Total Expenses | £40,912 | £41,015 | £41,109 | £41,242 | £41,378 | £205,656 |
| Profit Before Tax | £-5,716 | £-5,291 | £-4,850 | £-4,076 | £-3,282 | £-23,214 |
| Profit After Tax | £-5,716 | £-5,291 | £-4,850 | £-4,076 | £-3,282 | £-23,214 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £-5,705 | £16,709 | £34,421 | £48,182 | £33,124 | £126,731 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 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