Flat
W2
1 bed
1 bath
Praed Street, London W2
London, England · W2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-47,273
↘ -29%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
3%
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 | £15,996 | £16,236 | £16,642 | £17,058 | £17,570 | £83,501 |
| Total Expenses | £25,887 | £26,013 | £26,150 | £26,289 | £26,435 | £130,774 |
| Profit Before Tax | £-9,891 | £-9,778 | £-9,508 | £-9,231 | £-8,865 | £-47,273 |
| Profit After Tax | £-9,891 | £-9,778 | £-9,508 | £-9,231 | £-8,865 | £-47,273 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-9,886 | £-9,773 | £492 | £8,619 | £14,888 | £4,342 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change