Flat
W2
1 bed
1 bath
Park West / Marble Arch, London W2
London, England · W2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-33,241
↘ -21%After 5 Years
Change In Property Value
£49,034
↗ 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 | £15,204 | £15,432 | £15,818 | £16,213 | £16,700 | £79,367 |
| Total Expenses | £22,366 | £22,435 | £22,516 | £22,600 | £22,691 | £112,608 |
| Profit Before Tax | £-7,162 | £-7,003 | £-6,699 | £-6,386 | £-5,991 | £-33,241 |
| Profit After Tax | £-7,162 | £-7,003 | £-6,699 | £-6,386 | £-5,991 | £-33,241 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-7,157 | £-6,998 | £2,802 | £10,571 | £16,575 | £15,792 |
| 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