Flat W2 2 beds 1 bath

Hatherley Grove, Bayswater, London W2

London, England · W2

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-18,000

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£20,796	£21,108	£21,425	£21,960	£22,509	£107,798
Total Expenses	£24,993	£25,075	£25,147	£25,243	£25,340	£125,798
Profit Before Tax	£-4,197	£-3,967	£-3,723	£-3,282	£-2,831	£-18,000
Profit After Tax	£-4,197	£-3,967	£-3,723	£-3,282	£-2,831	£-18,000
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£-4,191	£9,034	£19,483	£27,597	£18,682	£70,604
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change