Flat
W10
2 beds
2 baths
Bonchurch Road, Notting Hill W10
London, England · W10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-26,138
↘ -10%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £28,381 | £28,465 | £28,540 | £28,640 | £28,742 | £142,769 |
| Profit Before Tax | £-5,881 | £-5,628 | £-5,360 | £-4,880 | £-4,389 | £-26,138 |
| Profit After Tax | £-5,881 | £-5,628 | £-5,360 | £-4,880 | £-4,389 | £-26,138 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £-5,874 | £9,373 | £21,415 | £30,750 | £20,434 | £76,098 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change