Flat
W2
1 bed
1 bath
Princess Court, Queensway, London W2
London, England · W2
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-31,080
↘ -22%After 5 Years
Change In Property Value
£44,388
↗ 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 | £13,764 | £13,970 | £14,320 | £14,678 | £15,118 | £71,850 |
| Total Expenses | £20,437 | £20,503 | £20,581 | £20,661 | £20,748 | £102,930 |
| Profit Before Tax | £-6,673 | £-6,533 | £-6,261 | £-5,983 | £-5,629 | £-31,080 |
| Profit After Tax | £-6,673 | £-6,533 | £-6,261 | £-5,983 | £-5,629 | £-31,080 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £-6,668 | £-6,529 | £2,339 | £9,368 | £14,799 | £13,309 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| 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