Flat
W2
1 bed
1 bath
Hallfield Estate, Bayswater W2
London, England · W2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-27,666
↘ -25%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
8%
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 | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £17,081 | £17,145 | £17,218 | £17,293 | £17,373 | £86,111 |
| Profit Before Tax | £-5,885 | £-5,781 | £-5,570 | £-5,354 | £-5,076 | £-27,666 |
| Profit After Tax | £-5,885 | £-5,781 | £-5,570 | £-5,354 | £-5,076 | £-27,666 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-5,881 | £-5,778 | £1,430 | £7,141 | £11,552 | £8,464 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change