Flat
W2
2 beds
1 bath
Craven Road, Bayswater W2
London, England · W2
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-16,011
↘ -10%After 5 Years
Change In Property Value
£65,431
↗ 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 | £15,360 | £15,590 | £15,824 | £16,220 | £16,625 | £79,620 |
| Total Expenses | £18,980 | £19,053 | £19,117 | £19,199 | £19,282 | £95,631 |
| Profit Before Tax | £-3,620 | £-3,463 | £-3,293 | £-2,979 | £-2,657 | £-16,011 |
| Profit After Tax | £-3,620 | £-3,463 | £-3,293 | £-2,979 | £-2,657 | £-16,011 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £-3,615 | £6,137 | £13,843 | £19,824 | £13,230 | £49,419 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change