Flat
W2
2 beds
1 bath
Park West Place, London W2
London, England · W2
View property listing
Initial Investment
£177,150First YearProfit From Rental Income
£-36,353
↘ -21%After 5 Years
Change In Property Value
£55,640
↗ 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 | £17,244 | £17,503 | £17,940 | £18,389 | £18,940 | £90,016 |
| Total Expenses | £25,109 | £25,181 | £25,268 | £25,357 | £25,454 | £126,369 |
| Profit Before Tax | £-7,865 | £-7,678 | £-7,328 | £-6,968 | £-6,514 | £-36,353 |
| Profit After Tax | £-7,865 | £-7,678 | £-7,328 | £-6,968 | £-6,514 | £-36,353 |
| Change In Property Value | £5 | £5 | £10,780 | £19,243 | £25,607 | £55,640 |
| Net Return | £-7,860 | £-7,673 | £3,453 | £12,275 | £19,093 | £19,287 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change