Flat
W2
0 beds
1 bath
Westbourne Court, Orsett Terrace, Central London W2
London, England · W2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-24,854
↘ -27%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,744 | £9,988 | £10,237 | £10,544 | £50,113 |
| Total Expenses | £14,863 | £14,923 | £14,990 | £15,059 | £15,132 | £74,967 |
| Profit Before Tax | £-5,263 | £-5,179 | £-5,003 | £-4,822 | £-4,588 | £-24,854 |
| Profit After Tax | £-5,263 | £-5,179 | £-5,003 | £-4,822 | £-4,588 | £-24,854 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-5,260 | £-5,176 | £998 | £5,888 | £9,664 | £6,115 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change