Flat W2 1 bed 1 bath

Porchester Gardens, London W2

London, England · W2

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-29,639

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,321	£13,654	£14,064	£66,839
Total Expenses	£19,150	£19,216	£19,291	£19,368	£19,452	£96,477
Profit Before Tax	£-6,346	£-6,220	£-5,970	£-5,714	£-5,388	£-29,639
Profit After Tax	£-6,346	£-6,220	£-5,970	£-5,714	£-5,388	£-29,639
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-6,342	£-6,216	£2,030	£8,566	£13,615	£11,653
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change