Flat
W2
1 bed
1 bath
Inverness Terrace, Bayswater W2
London, England · W2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-29,639
↘ -23%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £19,150 | £19,216 | £19,291 | £19,368 | £19,452 | £96,477 |
| Profit Before Tax | £-6,346 | £-6,220 | £-5,970 | £-5,714 | £-5,388 | £-29,639 |
| Profit After Tax | £-6,346 | £-6,220 | £-5,970 | £-5,714 | £-5,388 | £-29,639 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-6,342 | £-6,216 | £2,030 | £8,566 | £13,615 | £11,653 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change