Flat
W2
3 beds
2 baths
The Hyde Park Estates W2
London, England · W2
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-24,355
↘ -6%After 5 Years
Change In Property Value
£163,577
↗ 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 | £38,400 | £38,976 | £39,561 | £40,550 | £41,563 | £199,050 |
| Total Expenses | £44,450 | £44,558 | £44,657 | £44,798 | £44,942 | £223,404 |
| Profit Before Tax | £-6,050 | £-5,582 | £-5,096 | £-4,248 | £-3,378 | £-24,355 |
| Profit After Tax | £-6,050 | £-5,582 | £-5,096 | £-4,248 | £-3,378 | £-24,355 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £-6,038 | £18,419 | £37,744 | £52,760 | £36,337 | £139,222 |
| 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