Flat
W2
2 beds
2 baths
Hermitage Street, London W2
London, England · W2
View property listing
Initial Investment
£466,250First YearProfit From Rental Income
£-25,648
↘ -6%After 5 Years
Change In Property Value
£178,571
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,916 | £42,545 | £43,183 | £44,262 | £45,369 | £217,275 |
| Total Expenses | £48,341 | £48,454 | £48,559 | £48,708 | £48,862 | £242,923 |
| Profit Before Tax | £-6,425 | £-5,909 | £-5,376 | £-4,446 | £-3,493 | £-25,648 |
| Profit After Tax | £-6,425 | £-5,909 | £-5,376 | £-4,446 | £-3,493 | £-25,648 |
| Change In Property Value | £13 | £26,200 | £46,767 | £62,234 | £43,356 | £178,571 |
| Net Return | £-6,412 | £20,291 | £41,392 | £57,788 | £39,864 | £152,924 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 4% | 9% | 12% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change