Flat
W10
1 bed
1 bath
Faraday Road, Notting Hill, London W10
London, England · W10
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-46,310
↘ -22%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,756 | £19,037 | £19,513 | £20,001 | £20,601 | £97,909 |
| Total Expenses | £28,672 | £28,747 | £28,837 | £28,930 | £29,032 | £144,219 |
| Profit Before Tax | £-9,916 | £-9,709 | £-9,324 | £-8,929 | £-8,431 | £-46,310 |
| Profit After Tax | £-9,916 | £-9,709 | £-9,324 | £-8,929 | £-8,431 | £-46,310 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-9,910 | £-9,703 | £3,176 | £13,384 | £21,261 | £18,208 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 6% | 10% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change