Flat W2 1 bed 1 bath

Hallfield Estate, Hyde Park W2

London, England · W2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£20,935

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

51%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,230	£18,312	£18,414	£18,518	£18,635	£92,109
Profit Before Tax	£4,366	£4,623	£5,095	£5,578	£6,184	£25,846
Profit After Tax	£3,537	£3,745	£4,127	£4,518	£5,009	£20,935
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,540	£3,748	£11,127	£17,013	£21,637	£57,065
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change