Flat
W2
1 bed
1 bath
Hallfield Estate, Bayswater W2
London, England · W2
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-14,697
↘ -13%After 5 Years
Change In Property Value
£49,755
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,676 | £11,851 | £12,029 | £12,330 | £12,638 | £60,524 |
| Total Expenses | £14,911 | £14,979 | £15,038 | £15,110 | £15,183 | £75,221 |
| Profit Before Tax | £-3,235 | £-3,128 | £-3,009 | £-2,780 | £-2,545 | £-14,697 |
| Profit After Tax | £-3,235 | £-3,128 | £-3,009 | £-2,780 | £-2,545 | £-14,697 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £-3,232 | £4,172 | £10,022 | £14,560 | £9,535 | £35,057 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change