Flat
W2
1 bed
1 bath
Hallfield Estate, Bayswater W2
London, England · W2
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-27,995
↘ -24%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,676 | £11,851 | £12,147 | £12,451 | £12,825 | £60,950 |
| Total Expenses | £17,649 | £17,712 | £17,785 | £17,859 | £17,939 | £88,945 |
| Profit Before Tax | £-5,973 | £-5,861 | £-5,638 | £-5,408 | £-5,115 | £-27,995 |
| Profit After Tax | £-5,973 | £-5,861 | £-5,638 | £-5,408 | £-5,115 | £-27,995 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-5,969 | £-5,858 | £1,662 | £7,623 | £12,226 | £9,684 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change