Flat
W2
2 beds
2 baths
Cambridge Square, London W2
London, England · W2
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-52,493
↘ -18%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £39,515 | £39,603 | £39,717 | £39,834 | £39,966 | £198,636 |
| Profit Before Tax | £-11,519 | £-11,187 | £-10,591 | £-9,979 | £-9,216 | £-52,493 |
| Profit After Tax | £-11,519 | £-11,187 | £-10,591 | £-9,979 | £-9,216 | £-52,493 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £-11,510 | £-11,179 | £6,909 | £21,259 | £32,353 | £37,832 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change