Flat W2 1 bed 1 bath

Hermitage Street, London W2

London, England · W2

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£13,624

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£30,672	£31,132	£31,910	£32,708	£33,689	£160,112
Total Expenses	£28,243	£28,434	£28,648	£28,867	£29,100	£143,292
Profit Before Tax	£2,429	£2,698	£3,262	£3,841	£4,589	£16,820
Profit After Tax	£1,968	£2,185	£2,642	£3,111	£3,717	£13,624
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£1,972	£2,190	£12,143	£20,069	£26,283	£62,657
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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