Terraced
W2
2 beds
2 baths
Kensington Gardens Square, London W2
London, England · W2
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-703
↗ 0%After 5 Years
Change In Property Value
£122,001
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,320 | £31,790 | £32,267 | £33,073 | £33,900 | £162,350 |
| Total Expenses | £32,429 | £32,488 | £32,546 | £32,637 | £32,731 | £162,830 |
| Profit Before Tax | £-1,109 | £-698 | £-279 | £436 | £1,170 | £-481 |
| Profit After Tax | £-1,109 | £-698 | £-279 | £436 | £947 | £-703 |
| Change In Property Value | £9 | £17,900 | £31,952 | £42,519 | £29,621 | £122,001 |
| Net Return | £-1,100 | £17,202 | £31,672 | £42,955 | £30,569 | £121,298 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 10% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change