Flat
W2
2 beds
1 bath
Watergardens, Hyde Park W2
London, England · W2
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£16,336
↗ 9%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
40%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,452 | £38,014 | £38,964 | £39,938 | £41,136 | £195,505 |
| Total Expenses | £34,557 | £34,792 | £35,055 | £35,323 | £35,610 | £175,337 |
| Profit Before Tax | £2,895 | £3,222 | £3,909 | £4,615 | £5,527 | £20,168 |
| Profit After Tax | £2,345 | £2,609 | £3,166 | £3,738 | £4,477 | £16,336 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £2,351 | £2,615 | £14,767 | £24,444 | £32,031 | £76,208 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change