Flat
W3
2 beds
2 baths
Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-20,654
↘ -9%After 5 Years
Change In Property Value
£69,679
↗ 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 | £26,328 | £26,723 | £27,391 | £28,076 | £28,918 | £137,436 |
| Total Expenses | £31,413 | £31,499 | £31,609 | £31,721 | £31,848 | £158,090 |
| Profit Before Tax | £-5,085 | £-4,776 | £-4,218 | £-3,645 | £-2,930 | £-20,654 |
| Profit After Tax | £-5,085 | £-4,776 | £-4,218 | £-3,645 | £-2,930 | £-20,654 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-5,079 | £-4,769 | £9,283 | £20,453 | £29,138 | £49,025 |
| 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