Flat
W2
2 beds
2 baths
3 Canalside Walk, London W2
London, England · W2
View property listing
Initial Investment
£434,250First YearProfit From Rental Income
£-69,526
↘ -16%After 5 Years
Change In Property Value
£126,971
↗ 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 | £39,360 | £39,950 | £40,949 | £41,973 | £43,232 | £205,465 |
| Total Expenses | £54,736 | £54,841 | £54,984 | £55,130 | £55,299 | £274,991 |
| Profit Before Tax | £-15,376 | £-14,891 | £-14,035 | £-13,157 | £-12,067 | £-69,526 |
| Profit After Tax | £-15,376 | £-14,891 | £-14,035 | £-13,157 | £-12,067 | £-69,526 |
| Change In Property Value | £12 | £12 | £24,600 | £43,912 | £58,434 | £126,971 |
| Net Return | £-15,364 | £-14,879 | £10,566 | £30,754 | £46,367 | £57,445 |
| 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