Flat
W2
0 beds
1 bath
Hatherley Court, Hatherley Grove, London W2
London, England · W2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-18,393
↘ -23%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
11%
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 | £8,316 | £8,441 | £8,652 | £8,868 | £9,134 | £43,411 |
| Total Expenses | £12,274 | £12,312 | £12,358 | £12,404 | £12,455 | £61,803 |
| Profit Before Tax | £-3,958 | £-3,872 | £-3,706 | £-3,536 | £-3,321 | £-18,393 |
| Profit After Tax | £-3,958 | £-3,872 | £-3,706 | £-3,536 | £-3,321 | £-18,393 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-3,956 | £-3,869 | £1,494 | £5,746 | £9,031 | £8,447 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change