Flat W2 2 beds 2 baths

Porchester Place, London W2

London, England · W2

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-86,069

↘ -40%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£38,368	£38,641	£38,919	£39,204	£39,494	£194,627
Profit Before Tax	£-17,572	£-17,533	£-17,284	£-17,027	£-16,652	£-86,069
Profit After Tax	£-17,572	£-17,533	£-17,284	£-17,027	£-16,652	£-86,069
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-17,566	£-17,527	£-4,283	£6,178	£14,227	£-18,970
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-8%	-8%	-2%	3%	7%	-9%

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