Flat
W2
2 beds
2 baths
Cambridge Square, London W2
London, England · W2
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-35,403
↘ -21%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
11%
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 | £16,644 | £16,894 | £17,316 | £17,749 | £18,281 | £86,884 |
| Total Expenses | £24,295 | £24,366 | £24,452 | £24,539 | £24,635 | £122,287 |
| Profit Before Tax | £-7,651 | £-7,473 | £-7,136 | £-6,790 | £-6,353 | £-35,403 |
| Profit After Tax | £-7,651 | £-7,473 | £-7,136 | £-6,790 | £-6,353 | £-35,403 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £-7,646 | £-7,468 | £3,265 | £11,775 | £18,351 | £18,276 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change