Flat
W11
2 beds
1 bath
Westbourne Grove, London W11
London, England · W11
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£-20,661
↘ -10%After 5 Years
Change In Property Value
£85,878
↗ 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 | £19,536 | £19,829 | £20,126 | £20,630 | £21,145 | £101,267 |
| Total Expenses | £24,224 | £24,303 | £24,374 | £24,466 | £24,560 | £121,927 |
| Profit Before Tax | £-4,688 | £-4,474 | £-4,247 | £-3,836 | £-3,415 | £-20,661 |
| Profit After Tax | £-4,688 | £-4,474 | £-4,247 | £-3,836 | £-3,415 | £-20,661 |
| Change In Property Value | £6 | £12,600 | £22,491 | £29,929 | £20,851 | £85,878 |
| Net Return | £-4,682 | £8,126 | £18,244 | £26,093 | £17,436 | £65,217 |
| 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