Flat
W2
2 beds
2 baths
Hermitage Street, London W2
London, England · W2
View property listing
Initial Investment
£410,250First YearProfit From Rental Income
£-24,007
↘ -6%After 5 Years
Change In Property Value
£159,487
↗ 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 | £37,440 | £38,002 | £38,572 | £39,536 | £40,524 | £194,073 |
| Total Expenses | £43,389 | £43,495 | £43,593 | £43,731 | £43,873 | £218,080 |
| Profit Before Tax | £-5,949 | £-5,493 | £-5,021 | £-4,195 | £-3,348 | £-24,007 |
| Profit After Tax | £-5,949 | £-5,493 | £-5,021 | £-4,195 | £-3,348 | £-24,007 |
| Change In Property Value | £12 | £23,400 | £41,769 | £55,583 | £38,723 | £159,487 |
| Net Return | £-5,937 | £17,907 | £36,748 | £51,388 | £35,375 | £135,480 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 4% | 9% | 13% | 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