Flat
W2
2 beds
2 baths
3 Canalside Walk, London W2
London, England · W2
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£-72,870
↘ -16%After 5 Years
Change In Property Value
£134,197
↗ 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 | £41,604 | £42,228 | £43,284 | £44,366 | £45,697 | £217,179 |
| Total Expenses | £57,738 | £57,846 | £57,995 | £58,147 | £58,323 | £290,049 |
| Profit Before Tax | £-16,134 | £-15,618 | £-14,711 | £-13,781 | £-12,626 | £-72,870 |
| Profit After Tax | £-16,134 | £-15,618 | £-14,711 | £-13,781 | £-12,626 | £-72,870 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £-16,121 | £-15,605 | £11,289 | £32,630 | £49,134 | £61,327 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | -3% | 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