Flat
W2
2 beds
2 baths
3 Canalside Walk, London W2
London, England · W2
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£-25,495
↘ -6%After 5 Years
Change In Property Value
£177,208
↗ 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 | £41,604 | £42,228 | £42,861 | £43,933 | £45,031 | £215,658 |
| Total Expenses | £47,988 | £48,100 | £48,205 | £48,354 | £48,506 | £241,153 |
| Profit Before Tax | £-6,384 | £-5,872 | £-5,343 | £-4,421 | £-3,475 | £-25,495 |
| Profit After Tax | £-6,384 | £-5,872 | £-5,343 | £-4,421 | £-3,475 | £-25,495 |
| Change In Property Value | £13 | £26,000 | £46,410 | £61,759 | £43,025 | £177,208 |
| Net Return | £-6,371 | £20,128 | £41,067 | £57,338 | £39,551 | £151,714 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 4% | 9% | 12% | 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