Flat W11 1 bed 1 bath

Westbourne Grove, Notting Hill, London W11

London, England · W11

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£-23,127

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£106,325

↗ 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	£24,180	£24,543	£24,911	£25,534	£26,172	£125,339
Total Expenses	£29,515	£29,601	£29,679	£29,783	£29,889	£148,466
Profit Before Tax	£-5,335	£-5,058	£-4,768	£-4,249	£-3,717	£-23,127
Profit After Tax	£-5,335	£-5,058	£-4,768	£-4,249	£-3,717	£-23,127
Change In Property Value	£8	£15,600	£27,846	£37,055	£25,815	£106,325
Net Return	£-5,327	£10,542	£23,079	£32,806	£22,098	£83,198
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	13%	8%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change