Flat
W2
2 beds
2 baths
Newcastle Place, London W2
London, England · W2
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£-60,880
↘ -17%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £47,019 | £47,115 | £47,243 | £47,375 | £47,525 | £236,277 |
| Profit Before Tax | £-13,419 | £-13,011 | £-12,287 | £-11,544 | £-10,619 | £-60,880 |
| Profit After Tax | £-13,419 | £-13,011 | £-12,287 | £-11,544 | £-10,619 | £-60,880 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £-13,408 | £-13,001 | £8,714 | £25,942 | £39,263 | £47,510 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change