Flat
W2
1 bed
1 bath
North Rise, St. Georges Fields, London W2
London, England · W2
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£-35,200
↘ -21%After 5 Years
Change In Property Value
£53,163
↗ 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 | £16,476 | £16,723 | £17,141 | £17,570 | £18,097 | £86,007 |
| Total Expenses | £24,080 | £24,151 | £24,236 | £24,322 | £24,418 | £121,207 |
| Profit Before Tax | £-7,604 | £-7,428 | £-7,094 | £-6,753 | £-6,321 | £-35,200 |
| Profit After Tax | £-7,604 | £-7,428 | £-7,094 | £-6,753 | £-6,321 | £-35,200 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £-7,599 | £-7,423 | £3,206 | £11,633 | £18,145 | £17,963 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -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