Flat W11 0 beds 1 bath

Holland Park, London W11

London, England · W11

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£-29,945

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£17,827	£17,890	£17,962	£18,036	£18,115	£89,831
Profit Before Tax	£-6,355	£-6,246	£-6,027	£-5,802	£-5,515	£-29,945
Profit After Tax	£-6,355	£-6,246	£-6,027	£-5,802	£-5,515	£-29,945
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£-6,351	£-6,242	£1,373	£7,407	£12,063	£8,249
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	6%	10%	7%

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