Flat
W2
2 beds
1 bath
Flat, Brinklow House, Torquay Street, London W2
London, England · W2
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£20,881
↗ 16%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
49%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £21,222 | £21,329 | £21,458 | £21,590 | £21,736 | £107,334 |
| Profit Before Tax | £4,278 | £4,554 | £5,072 | £5,603 | £6,273 | £25,779 |
| Profit After Tax | £3,465 | £3,688 | £4,108 | £4,538 | £5,081 | £20,881 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £3,469 | £3,692 | £12,008 | £18,640 | £23,846 | £61,656 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change