Flat
W2
1 bed
1 bath
Sussex Gardens, London W2
London, England · W2
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-25,315
↘ -26%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,924 | £10,073 | £10,325 | £10,583 | £10,900 | £51,805 |
| Total Expenses | £15,292 | £15,353 | £15,421 | £15,490 | £15,565 | £77,120 |
| Profit Before Tax | £-5,368 | £-5,280 | £-5,096 | £-4,908 | £-4,664 | £-25,315 |
| Profit After Tax | £-5,368 | £-5,280 | £-5,096 | £-4,908 | £-4,664 | £-25,315 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-5,365 | £-5,277 | £1,104 | £6,160 | £10,063 | £6,685 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -6% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change