Flat
W2
2 beds
1 bath
Park West W2
London, England · W2
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£-16,359
↘ -10%After 5 Years
Change In Property Value
£69,520
↗ 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 | £16,320 | £16,565 | £16,813 | £17,234 | £17,664 | £84,596 |
| Total Expenses | £20,041 | £20,116 | £20,182 | £20,265 | £20,351 | £100,955 |
| Profit Before Tax | £-3,721 | £-3,551 | £-3,368 | £-3,032 | £-2,687 | £-16,359 |
| Profit After Tax | £-3,721 | £-3,551 | £-3,368 | £-3,032 | £-2,687 | £-16,359 |
| Change In Property Value | £5 | £10,200 | £18,207 | £24,229 | £16,879 | £69,520 |
| Net Return | £-3,716 | £6,649 | £14,839 | £21,197 | £14,192 | £53,161 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change