Flat
W2
2 beds
2 baths
Dawson Place, Notting Hll, London W2
London, England · W2
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-70,506
↘ -16%After 5 Years
Change In Property Value
£129,036
↗ 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 | £39,996 | £40,596 | £41,611 | £42,651 | £43,931 | £208,785 |
| Total Expenses | £55,593 | £55,699 | £55,844 | £55,992 | £56,162 | £279,290 |
| Profit Before Tax | £-15,597 | £-15,103 | £-14,233 | £-13,341 | £-12,232 | £-70,506 |
| Profit After Tax | £-15,597 | £-15,103 | £-14,233 | £-13,341 | £-12,232 | £-70,506 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-15,585 | £-15,091 | £10,768 | £31,285 | £47,153 | £58,530 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -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