Flat
W2
2 beds
2 baths
Moscow Road, London W2
London, England · W2
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-19,140
↘ -8%After 5 Years
Change In Property Value
£102,236
↗ 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 | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £28,531 | £28,617 | £28,695 | £28,798 | £28,904 | £143,546 |
| Profit Before Tax | £-4,531 | £-4,257 | £-3,969 | £-3,455 | £-2,927 | £-19,140 |
| Profit After Tax | £-4,531 | £-4,257 | £-3,969 | £-3,455 | £-2,927 | £-19,140 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £-4,524 | £10,743 | £22,806 | £32,175 | £21,895 | £83,095 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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