Flat
W2
1 bed
1 bath
Coniston Court, Kendal Street, Hyde Park, London W2
London, England · W2
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-30,877
↘ -22%After 5 Years
Change In Property Value
£43,872
↗ 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 | £13,596 | £13,800 | £14,145 | £14,499 | £14,934 | £70,973 |
| Total Expenses | £20,221 | £20,288 | £20,365 | £20,445 | £20,531 | £101,850 |
| Profit Before Tax | £-6,625 | £-6,488 | £-6,220 | £-5,946 | £-5,597 | £-30,877 |
| Profit After Tax | £-6,625 | £-6,488 | £-6,220 | £-5,946 | £-5,597 | £-30,877 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-6,621 | £-6,484 | £2,280 | £9,227 | £14,593 | £12,995 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 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