Flat
W2
1 bed
1 bath
Strathearn Place, London W2
London, England · W2
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-45,288
↘ -19%After 5 Years
Change In Property Value
£74,841
↗ 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 | £23,196 | £23,544 | £24,133 | £24,736 | £25,478 | £121,086 |
| Total Expenses | £33,084 | £33,165 | £33,267 | £33,371 | £33,488 | £166,374 |
| Profit Before Tax | £-9,888 | £-9,621 | £-9,134 | £-8,635 | £-8,010 | £-45,288 |
| Profit After Tax | £-9,888 | £-9,621 | £-9,134 | £-8,635 | £-8,010 | £-45,288 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £-9,881 | £-9,614 | £5,366 | £17,248 | £26,433 | £29,553 |
| 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