Flat W2 2 beds 1 bath

Porchester Road, Bayswater, London W2

London, England · W2

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-39,264

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£27,725	£27,800	£27,891	£27,985	£28,089	£139,491
Profit Before Tax	£-8,525	£-8,312	£-7,916	£-7,511	£-7,001	£-39,264
Profit After Tax	£-8,525	£-8,312	£-7,916	£-7,511	£-7,001	£-39,264
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-8,519	£-8,306	£4,084	£13,910	£21,504	£22,673
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change