Flat
W3
2 beds
2 baths
Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-20,261
↘ -9%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,356 | £25,736 | £26,380 | £27,039 | £27,850 | £132,362 |
| Total Expenses | £30,324 | £30,408 | £30,516 | £30,626 | £30,749 | £152,623 |
| Profit Before Tax | £-4,968 | £-4,672 | £-4,136 | £-3,586 | £-2,899 | £-20,261 |
| Profit After Tax | £-4,968 | £-4,672 | £-4,136 | £-3,586 | £-2,899 | £-20,261 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-4,962 | £-4,666 | £8,864 | £19,619 | £27,981 | £46,837 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change