Flat
W2
1 bed
1 bath
4 Praed Street, London W2
London, England · W2
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£33,377
↗ 16%After 5 Years
Change In Property Value
£63,486
↗ 10%After 5 Years
Return On Investment
48%
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 | £39,708 | £40,304 | £41,311 | £42,344 | £43,614 | £207,281 |
| Total Expenses | £32,842 | £33,004 | £33,201 | £33,402 | £33,625 | £166,075 |
| Profit Before Tax | £6,866 | £7,299 | £8,110 | £8,942 | £9,989 | £41,206 |
| Profit After Tax | £5,562 | £5,912 | £6,569 | £7,243 | £8,091 | £33,377 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £5,568 | £5,919 | £18,869 | £29,199 | £37,309 | £96,863 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change