Flat W2 2 beds 1 bath

Craven Road, Bayswater W2

London, England · W2

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£22,811

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

47%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£24,409	£24,536	£24,689	£24,844	£25,015	£123,493
Profit Before Tax	£4,643	£4,951	£5,536	£6,136	£6,895	£28,162
Profit After Tax	£3,761	£4,011	£4,484	£4,970	£5,585	£22,811
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£3,765	£4,015	£13,485	£21,036	£26,963	£69,264
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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