Flat
W2
2 beds
1 bath
Praed Street, London W2
London, England · W2
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£-16,609
↘ -10%After 5 Years
Change In Property Value
£72,246
↗ 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 | £16,956 | £17,210 | £17,468 | £17,905 | £18,353 | £87,893 |
| Total Expenses | £20,748 | £20,824 | £20,891 | £20,976 | £21,064 | £104,502 |
| Profit Before Tax | £-3,792 | £-3,613 | £-3,422 | £-3,071 | £-2,711 | £-16,609 |
| Profit After Tax | £-3,792 | £-3,613 | £-3,422 | £-3,071 | £-2,711 | £-16,609 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £-3,787 | £6,987 | £15,499 | £22,108 | £14,830 | £55,637 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| 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