Flat
W2
1 bed
1 bath
Newcastle Place, London W2
London, England · W2
View property listing
Initial Investment
£258,000First YearProfit From Rental Income
£-47,449
↘ -18%After 5 Years
Change In Property Value
£79,486
↗ 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 | £24,636 | £25,006 | £25,631 | £26,271 | £27,060 | £128,603 |
| Total Expenses | £35,013 | £35,096 | £35,202 | £35,310 | £35,431 | £176,052 |
| Profit Before Tax | £-10,377 | £-10,091 | £-9,571 | £-9,038 | £-8,372 | £-47,449 |
| Profit After Tax | £-10,377 | £-10,091 | £-9,571 | £-9,038 | £-8,372 | £-47,449 |
| Change In Property Value | £8 | £8 | £15,400 | £27,490 | £36,581 | £79,486 |
| Net Return | £-10,370 | £-10,083 | £5,829 | £18,451 | £28,209 | £32,037 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| 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