Flat
W11
1 bed
1 bath
Colville Gardens W11
London, England · W11
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£-16,098
↘ -15%After 5 Years
Change In Property Value
£47,574
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,824 | £10,986 | £11,151 | £11,430 | £11,716 | £56,107 |
| Total Expenses | £14,311 | £14,378 | £14,435 | £14,505 | £14,576 | £72,205 |
| Profit Before Tax | £-3,487 | £-3,391 | £-3,284 | £-3,075 | £-2,860 | £-16,098 |
| Profit After Tax | £-3,487 | £-3,391 | £-3,284 | £-3,075 | £-2,860 | £-16,098 |
| Change In Property Value | £3 | £6,980 | £12,459 | £16,580 | £11,551 | £47,574 |
| Net Return | £-3,484 | £3,589 | £9,175 | £13,505 | £8,690 | £31,475 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change