Flat W2 1 bed 1 bath

Hallfield Estate, London W2

London, England · W2

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-14,969

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£53,162

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,667	£12,857	£13,179	£13,508	£64,691
Total Expenses	£15,796	£15,865	£15,925	£15,999	£16,075	£79,660
Profit Before Tax	£-3,316	£-3,198	£-3,068	£-2,820	£-2,566	£-14,969
Profit After Tax	£-3,316	£-3,198	£-3,068	£-2,820	£-2,566	£-14,969
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£-3,312	£4,602	£10,855	£15,707	£10,341	£38,194
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

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