Flat
W3
4 beds
2 baths
Hoylake Road, London, 7 W3
London, England · W3
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£59,404
↗ 21%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
52%
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 | £52,668 | £53,458 | £54,794 | £56,164 | £57,849 | £274,934 |
| Total Expenses | £39,999 | £40,124 | £40,300 | £40,481 | £40,692 | £201,596 |
| Profit Before Tax | £12,669 | £13,334 | £14,494 | £15,683 | £17,157 | £73,338 |
| Profit After Tax | £10,262 | £10,801 | £11,740 | £12,703 | £13,897 | £59,404 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £10,270 | £10,809 | £28,241 | £42,156 | £53,091 | £144,567 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change