Flat
W11
0 beds
0 baths
Portobello Road, London W11
London, England · W11
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-23,356
↘ -9%After 5 Years
Change In Property Value
£108,370
↗ 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 | £24,648 | £25,018 | £25,393 | £26,028 | £26,679 | £127,765 |
| Total Expenses | £30,044 | £30,131 | £30,209 | £30,315 | £30,422 | £151,121 |
| Profit Before Tax | £-5,396 | £-5,113 | £-4,816 | £-4,287 | £-3,744 | £-23,356 |
| Profit After Tax | £-5,396 | £-5,113 | £-4,816 | £-4,287 | £-3,744 | £-23,356 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £-5,388 | £10,787 | £23,565 | £33,481 | £22,568 | £85,013 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| 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