Flat
W11
2 beds
2 baths
Campden Hill Towers, Notting Hill, London W11
London, England · W11
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-25,899
↘ -8%After 5 Years
Change In Property Value
£129,498
↗ 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 | £29,448 | £29,890 | £30,338 | £31,097 | £31,874 | £152,646 |
| Total Expenses | £35,511 | £35,605 | £35,691 | £35,809 | £35,929 | £178,545 |
| Profit Before Tax | £-6,063 | £-5,716 | £-5,353 | £-4,712 | £-4,055 | £-25,899 |
| Profit After Tax | £-6,063 | £-5,716 | £-5,353 | £-4,712 | £-4,055 | £-25,899 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £-6,054 | £13,285 | £28,562 | £40,419 | £27,387 | £103,599 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -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