Flat
W11
1 bed
1 bath
Pembridge Crescent, Notting Hill W11
London, England · W11
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-26,721
↘ -8%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,996 | £31,461 | £31,933 | £32,731 | £33,549 | £160,670 |
| Total Expenses | £37,275 | £37,371 | £37,459 | £37,581 | £37,705 | £187,391 |
| Profit Before Tax | £-6,279 | £-5,910 | £-5,526 | £-4,850 | £-4,156 | £-26,721 |
| Profit After Tax | £-6,279 | £-5,910 | £-5,526 | £-4,850 | £-4,156 | £-26,721 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £-6,269 | £14,090 | £30,174 | £42,657 | £28,941 | £109,593 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change