Flat
W2
2 beds
1 bath
Inverness Terrace, London W2
London, England · W2
View property listing
Initial Investment
£233,497First YearProfit From Rental Income
£-49,270
↘ -21%After 5 Years
Change In Property Value
£72,259
↗ 10%After 5 Years
Return On Investment
10%
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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £33,013 | £33,115 | £33,237 | £33,361 | £33,496 | £166,222 |
| Profit Before Tax | £-10,609 | £-10,375 | £-9,928 | £-9,469 | £-8,888 | £-49,270 |
| Profit After Tax | £-10,609 | £-10,375 | £-9,928 | £-9,469 | £-8,888 | £-49,270 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,259 |
| Net Return | £-10,602 | £-10,368 | £4,072 | £15,521 | £24,367 | £22,990 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 10% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change