Flat W2 2 beds 1 bath

Watergardens, Hyde Park W2

London, England · W2

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£-38,285

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 10%After 5 Years

Return On Investment

11%

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	£19,314	£19,796	£20,390	£96,907
Total Expenses	£26,868	£26,942	£27,032	£27,124	£27,226	£135,191
Profit Before Tax	£-8,304	£-8,099	£-7,718	£-7,328	£-6,836	£-38,285
Profit After Tax	£-8,304	£-8,099	£-7,718	£-7,328	£-6,836	£-38,285
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£-8,298	£-8,093	£3,882	£13,379	£20,719	£21,588
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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