Flat
W2
1 bed
1 bath
Sussex Gardens, London W2
London, England · W2
View property listing
Initial Investment
£202,875First YearProfit From Rental Income
£-17,565
↘ -9%After 5 Years
Change In Property Value
£83,492
↗ 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 | £19,596 | £19,890 | £20,188 | £20,693 | £21,210 | £101,578 |
| Total Expenses | £23,667 | £23,746 | £23,817 | £23,909 | £24,004 | £119,143 |
| Profit Before Tax | £-4,071 | £-3,856 | £-3,629 | £-3,216 | £-2,793 | £-17,565 |
| Profit After Tax | £-4,071 | £-3,856 | £-3,629 | £-3,216 | £-2,793 | £-17,565 |
| Change In Property Value | £6 | £12,250 | £21,866 | £29,098 | £20,272 | £83,492 |
| Net Return | £-4,065 | £8,394 | £18,238 | £25,882 | £17,478 | £65,927 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| 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