Flat
W2
2 beds
1 bath
Watergardens, Hyde Park W2
London, England · W2
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£-68,565
↘ -36%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
-5%
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 | £18,564 | £18,842 | £19,314 | £19,796 | £20,390 | £96,907 |
| Total Expenses | £32,667 | £32,874 | £33,089 | £33,308 | £33,534 | £165,472 |
| Profit Before Tax | £-14,103 | £-14,032 | £-13,775 | £-13,512 | £-13,144 | £-68,565 |
| Profit After Tax | £-14,103 | £-14,032 | £-13,775 | £-13,512 | £-13,144 | £-68,565 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £-14,097 | £-14,026 | £-2,175 | £7,195 | £14,411 | £-8,693 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change