Flat W10 2 beds 2 baths

Bonchurch Road, Notting Hill W10

London, England · W10

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-53,517

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£34,006	£34,086	£34,186	£34,288	£34,403	£170,970
Profit Before Tax	£-11,506	£-11,249	£-10,778	£-10,295	£-9,690	£-53,517
Profit After Tax	£-11,506	£-11,249	£-10,778	£-10,295	£-9,690	£-53,517
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£-11,499	£-11,241	£4,223	£16,481	£25,941	£23,905
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	2%	7%	10%	10%

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