Flat
W11
1 bed
1 bath
Linton House, Holland Park Avenue, London W11
London, England · W11
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-20,793
↘ -10%After 5 Years
Change In Property Value
£86,559
↗ 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 | £19,680 | £19,975 | £20,275 | £20,782 | £21,301 | £102,013 |
| Total Expenses | £24,399 | £24,479 | £24,550 | £24,642 | £24,737 | £122,806 |
| Profit Before Tax | £-4,719 | £-4,503 | £-4,275 | £-3,860 | £-3,435 | £-20,793 |
| Profit After Tax | £-4,719 | £-4,503 | £-4,275 | £-3,860 | £-3,435 | £-20,793 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £-4,713 | £8,197 | £18,395 | £26,307 | £17,581 | £65,766 |
| 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