Flat
W2
1 bed
1 bath
Hallfield Estate, London W2
London, England · W2
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-28,715
↘ -24%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £18,292 | £18,356 | £18,430 | £18,506 | £18,587 | £92,171 |
| Profit Before Tax | £-6,136 | £-6,018 | £-5,783 | £-5,543 | £-5,235 | £-28,715 |
| Profit After Tax | £-6,136 | £-6,018 | £-5,783 | £-5,543 | £-5,235 | £-28,715 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-6,132 | £-6,014 | £1,817 | £8,024 | £12,818 | £10,511 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change