Flat
W2
2 beds
1 bath
Craven Road, Bayswater W2
London, England · W2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-32,059
↘ -22%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £21,294 | £21,361 | £21,441 | £21,522 | £21,611 | £107,229 |
| Profit Before Tax | £-6,894 | £-6,745 | £-6,459 | £-6,166 | £-5,794 | £-32,059 |
| Profit After Tax | £-6,894 | £-6,745 | £-6,459 | £-6,166 | £-5,794 | £-32,059 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-6,889 | £-6,741 | £2,541 | £9,899 | £15,584 | £14,394 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change