Flat
W11
0 beds
0 baths
Holland Park, London W11
London, England · W11
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-71,077
↘ -18%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,652 | £36,187 | £37,091 | £38,019 | £39,159 | £186,108 |
| Total Expenses | £51,191 | £51,291 | £51,424 | £51,561 | £51,718 | £257,185 |
| Profit Before Tax | £-15,539 | £-15,104 | £-14,333 | £-13,542 | £-12,558 | £-71,077 |
| Profit After Tax | £-15,539 | £-15,104 | £-14,333 | £-13,542 | £-12,558 | £-71,077 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-15,528 | £-15,093 | £8,668 | £27,514 | £42,075 | £47,636 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 10% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change