Flat
W11
3 beds
2 baths
Ivy Lodge, 122 Notting Hill Gate, London W11
London, England · W11
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-24,255
↘ -8%After 5 Years
Change In Property Value
£115,867
↗ 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 | £26,352 | £26,747 | £27,148 | £27,827 | £28,523 | £136,598 |
| Total Expenses | £31,984 | £32,073 | £32,155 | £32,264 | £32,377 | £160,853 |
| Profit Before Tax | £-5,632 | £-5,326 | £-5,006 | £-4,437 | £-3,854 | £-24,255 |
| Profit After Tax | £-5,632 | £-5,326 | £-5,006 | £-4,437 | £-3,854 | £-24,255 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £-5,623 | £11,674 | £25,339 | £35,944 | £24,278 | £91,612 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 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