Flat
W2
2 beds
1 bath
Inverness Terrace, London W2
London, England · W2
View property listing
Initial Investment
£233,497First YearProfit From Rental Income
£38,774
↗ 17%After 5 Years
Change In Property Value
£72,259
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,080 | £43,726 | £44,819 | £45,940 | £47,318 | £224,883 |
| Total Expenses | £35,080 | £35,214 | £35,388 | £35,566 | £35,767 | £177,015 |
| Profit Before Tax | £8,000 | £8,512 | £9,432 | £10,374 | £11,551 | £47,869 |
| Profit After Tax | £6,480 | £6,895 | £7,640 | £8,403 | £9,356 | £38,774 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,259 |
| Net Return | £6,487 | £6,902 | £21,640 | £33,393 | £42,611 | £111,033 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change