Flat
W2
1 bed
1 bath
Inverness Terrace, Bayswater W2
London, England · W2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£16,703
↗ 13%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
45%
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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £21,330 | £21,436 | £21,563 | £21,693 | £21,835 | £107,858 |
| Profit Before Tax | £3,282 | £3,545 | £4,043 | £4,553 | £5,198 | £20,620 |
| Profit After Tax | £2,658 | £2,872 | £3,275 | £3,688 | £4,210 | £16,703 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,662 | £2,876 | £11,275 | £17,968 | £23,213 | £57,994 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change