Flat W2 1 bed 1 bath

Inverness Terrace, Porchester Gate W2

London, England · W2

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£26,842

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 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	£29,544	£29,987	£30,737	£31,505	£32,450	£154,224
Total Expenses	£23,998	£24,089	£24,207	£24,327	£24,465	£121,086
Profit Before Tax	£5,546	£5,898	£6,530	£7,178	£7,986	£33,138
Profit After Tax	£4,492	£4,778	£5,289	£5,814	£6,469	£26,842
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£4,497	£4,783	£14,890	£22,950	£29,272	£76,392
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change