Flat
W2
3 beds
1 bath
Hall Place, London W2
London, England · W2
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£-17,152
↘ -9%After 5 Years
Change In Property Value
£79,062
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,564 | £18,842 | £19,125 | £19,603 | £20,093 | £96,228 |
| Total Expenses | £22,518 | £22,596 | £22,665 | £22,755 | £22,846 | £113,380 |
| Profit Before Tax | £-3,954 | £-3,753 | £-3,540 | £-3,151 | £-2,753 | £-17,152 |
| Profit After Tax | £-3,954 | £-3,753 | £-3,540 | £-3,151 | £-2,753 | £-17,152 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £-3,948 | £7,847 | £17,166 | £24,403 | £16,443 | £61,911 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change