Flat
W2
2 beds
1 bath
Craven Road, Bayswater W2
London, England · W2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-40,675
↘ -28%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
4%
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 | £22,944 | £23,049 | £23,164 | £23,282 | £23,406 | £115,845 |
| Profit Before Tax | £-8,544 | £-8,433 | £-8,183 | £-7,926 | £-7,589 | £-40,675 |
| Profit After Tax | £-8,544 | £-8,433 | £-8,183 | £-7,926 | £-7,589 | £-40,675 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-8,539 | £-8,429 | £817 | £8,139 | £13,789 | £5,778 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 9% | 4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change