Flat
W2
1 bed
1 bath
Praed Street, London W2
London, England · W2
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-33,500
↘ -21%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,590 | £15,980 | £16,380 | £16,871 | £80,181 |
| Total Expenses | £22,580 | £22,649 | £22,731 | £22,815 | £22,907 | £113,681 |
| Profit Before Tax | £-7,220 | £-7,059 | £-6,751 | £-6,435 | £-6,036 | £-33,500 |
| Profit After Tax | £-7,220 | £-7,059 | £-6,751 | £-6,435 | £-6,036 | £-33,500 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £-7,215 | £-7,054 | £2,849 | £10,701 | £16,768 | £16,050 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change