Flat
W2
3 beds
2 baths
Redan Place, London W2
London, England · W2
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-56,095
↘ -17%After 5 Years
Change In Property Value
£98,067
↗ 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 | £30,396 | £30,852 | £31,623 | £32,414 | £33,386 | £158,671 |
| Total Expenses | £42,731 | £42,822 | £42,943 | £43,065 | £43,205 | £214,767 |
| Profit Before Tax | £-12,335 | £-11,971 | £-11,319 | £-10,652 | £-9,819 | £-56,095 |
| Profit After Tax | £-12,335 | £-11,971 | £-11,319 | £-10,652 | £-9,819 | £-56,095 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-12,325 | £-11,961 | £7,681 | £23,264 | £35,313 | £41,972 |
| Return From Rental Income (%) | -4% | -4% | -4% | -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