Flat
W2
2 beds
2 baths
Cambridge Square, London W2
London, England · W2
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£-44,020
↘ -19%After 5 Years
Change In Property Value
£72,157
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,368 | £22,704 | £23,271 | £23,853 | £24,568 | £116,764 |
| Total Expenses | £31,970 | £32,049 | £32,149 | £32,251 | £32,365 | £160,784 |
| Profit Before Tax | £-9,602 | £-9,346 | £-8,878 | £-8,398 | £-7,797 | £-44,020 |
| Profit After Tax | £-9,602 | £-9,346 | £-8,878 | £-8,398 | £-7,797 | £-44,020 |
| Change In Property Value | £7 | £7 | £13,980 | £24,955 | £33,208 | £72,157 |
| Net Return | £-9,595 | £-9,339 | £5,102 | £16,557 | £25,411 | £28,137 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change