Flat
W2
2 beds
1 bath
Praed Street, London W2
London, England · W2
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£32,599
↗ 19%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
50%
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 | £34,224 | £34,737 | £35,606 | £36,496 | £37,591 | £178,654 |
| Total Expenses | £27,400 | £27,519 | £27,670 | £27,823 | £27,996 | £138,408 |
| Profit Before Tax | £6,824 | £7,218 | £7,936 | £8,673 | £9,595 | £40,246 |
| Profit After Tax | £5,527 | £5,847 | £6,428 | £7,025 | £7,772 | £32,599 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £5,533 | £5,852 | £17,029 | £25,946 | £32,951 | £87,310 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change