Flat
W11
1 bed
1 bath
Holland Park Avenue, Kensington W11
London, England · W11
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-21,023
↘ -10%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,148 | £20,450 | £20,757 | £21,276 | £21,808 | £104,439 |
| Total Expenses | £24,929 | £25,009 | £25,080 | £25,174 | £25,270 | £125,462 |
| Profit Before Tax | £-4,781 | £-4,559 | £-4,323 | £-3,898 | £-3,462 | £-21,023 |
| Profit After Tax | £-4,781 | £-4,559 | £-4,323 | £-3,898 | £-3,462 | £-21,023 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £-4,774 | £8,442 | £18,882 | £26,981 | £18,051 | £67,581 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change