Flat
W2
1 bed
1 bath
Sussex Gardens, London W2
London, England · W2
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-39,254
↘ -20%After 5 Years
Change In Property Value
£61,932
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £27,723 | £27,798 | £27,889 | £27,983 | £28,087 | £139,481 |
| Profit Before Tax | £-8,523 | £-8,310 | £-7,914 | £-7,509 | £-6,999 | £-39,254 |
| Profit After Tax | £-8,523 | £-8,310 | £-7,914 | £-7,509 | £-6,999 | £-39,254 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £-8,517 | £-8,304 | £4,085 | £13,910 | £21,504 | £22,678 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change