Flat
W2
1 bed
1 bath
Hermitage Street, London W2
London, England · W2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-54,669
↘ -37%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
-6%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £25,624 | £25,791 | £25,963 | £26,140 | £26,321 | £129,839 |
| Profit Before Tax | £-11,224 | £-11,175 | £-10,982 | £-10,784 | £-10,504 | £-54,669 |
| Profit After Tax | £-11,224 | £-11,175 | £-10,982 | £-10,784 | £-10,504 | £-54,669 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-11,219 | £-11,170 | £-1,982 | £5,281 | £10,874 | £-8,216 |
| Return From Rental Income (%) | -8% | -8% | -8% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 7% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change