Flat
W11
0 beds
1 bath
Holland Park, London W11
London, England · W11
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-16,454
↘ -14%After 5 Years
Change In Property Value
£50,436
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,472 | £11,644 | £11,819 | £12,114 | £12,417 | £59,466 |
| Total Expenses | £15,052 | £15,119 | £15,178 | £15,249 | £15,322 | £75,920 |
| Profit Before Tax | £-3,580 | £-3,475 | £-3,359 | £-3,135 | £-2,905 | £-16,454 |
| Profit After Tax | £-3,580 | £-3,475 | £-3,359 | £-3,135 | £-2,905 | £-16,454 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £-3,576 | £3,925 | £9,850 | £14,443 | £9,341 | £33,983 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change