Flat
W2
5 beds
4 baths
Porchester Square, City Of Westminster, London W2
London, England · W2
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-58,460
↘ -17%After 5 Years
Change In Property Value
£103,229
↗ 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 | £32,004 | £32,484 | £33,296 | £34,129 | £35,152 | £167,065 |
| Total Expenses | £44,875 | £44,969 | £45,094 | £45,221 | £45,366 | £225,525 |
| Profit Before Tax | £-12,871 | £-12,485 | £-11,797 | £-11,092 | £-10,213 | £-58,460 |
| Profit After Tax | £-12,871 | £-12,485 | £-11,797 | £-11,092 | £-10,213 | £-58,460 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-12,861 | £-12,475 | £8,203 | £24,609 | £37,294 | £44,769 |
| Return From Rental Income (%) | -4% | -4% | -3% | -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