Flat
W11
1 bed
1 bath
Notting Hill Gate, London W11
London, England · W11
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£-48,929
↘ -20%After 5 Years
Change In Property Value
£75,357
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,632 | £22,971 | £23,546 | £24,134 | £24,858 | £118,142 |
| Total Expenses | £33,226 | £33,306 | £33,406 | £33,509 | £33,624 | £167,071 |
| Profit Before Tax | £-10,594 | £-10,334 | £-9,861 | £-9,375 | £-8,766 | £-48,929 |
| Profit After Tax | £-10,594 | £-10,334 | £-9,861 | £-9,375 | £-8,766 | £-48,929 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £-10,587 | £-10,327 | £4,740 | £16,687 | £25,915 | £26,428 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change