Flat
W2
1 bed
1 bath
Westbourne Terrace, London W2
London, England · W2
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-43,964
↘ -22%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
9%
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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £28,625 | £28,721 | £28,832 | £28,945 | £29,068 | £144,190 |
| Profit Before Tax | £-9,425 | £-9,233 | £-8,856 | £-8,470 | £-7,980 | £-43,964 |
| Profit After Tax | £-9,425 | £-9,233 | £-8,856 | £-8,470 | £-7,980 | £-43,964 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-9,419 | £-9,226 | £3,144 | £12,950 | £20,525 | £17,973 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change