Flat W11 1 bed 1 bath

Colville Gardens W11

London, England · W11

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£-28,824

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£36,027

↗ 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	£10,824	£10,986	£11,261	£11,543	£11,889	£56,503
Total Expenses	£16,929	£16,991	£17,062	£17,134	£17,211	£85,326
Profit Before Tax	£-6,105	£-6,005	£-5,801	£-5,591	£-5,322	£-28,824
Profit After Tax	£-6,105	£-6,005	£-5,801	£-5,591	£-5,322	£-28,824
Change In Property Value	£3	£3	£6,980	£12,460	£16,580	£36,027
Net Return	£-6,101	£-6,001	£1,180	£6,868	£11,258	£7,203
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-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