Flat
W3
2 beds
2 baths
Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-19,442
↘ -10%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
21%
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 | £23,208 | £23,556 | £24,145 | £24,749 | £25,491 | £121,149 |
| Total Expenses | £27,927 | £28,008 | £28,110 | £28,214 | £28,331 | £140,591 |
| Profit Before Tax | £-4,719 | £-4,452 | £-3,965 | £-3,466 | £-2,840 | £-19,442 |
| Profit After Tax | £-4,719 | £-4,452 | £-3,965 | £-3,466 | £-2,840 | £-19,442 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-4,713 | £-4,446 | £7,935 | £17,776 | £25,427 | £41,979 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change