Flat
W2
1 bed
1 bath
Princess Court, Queensway, London W2
London, England · W2
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£12,408
↗ 9%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
41%
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 | £23,640 | £23,995 | £24,594 | £25,209 | £25,966 | £123,404 |
| Total Expenses | £21,424 | £21,506 | £21,609 | £21,714 | £21,832 | £108,085 |
| Profit Before Tax | £2,216 | £2,489 | £2,986 | £3,495 | £4,133 | £15,319 |
| Profit After Tax | £1,795 | £2,016 | £2,419 | £2,831 | £3,348 | £12,408 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £1,799 | £2,020 | £11,019 | £18,183 | £23,776 | £56,797 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change