Flat
W2
2 beds
2 baths
Moscow Road, London W2
London, England · W2
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-46,470
↘ -19%After 5 Years
Change In Property Value
£77,421
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £34,156 | £34,238 | £34,342 | £34,448 | £34,568 | £171,753 |
| Profit Before Tax | £-10,156 | £-9,878 | £-9,373 | £-8,855 | £-8,207 | £-46,470 |
| Profit After Tax | £-10,156 | £-9,878 | £-9,373 | £-8,855 | £-8,207 | £-46,470 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-10,149 | £-9,871 | £5,627 | £17,920 | £27,424 | £30,952 |
| 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