Flat
W11
1 bed
1 bath
Pembridge Crescent, Notting Hill W11
London, England · W11
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-63,195
↘ -18%After 5 Years
Change In Property Value
£103,229
↗ 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 | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £44,775 | £44,867 | £44,989 | £45,113 | £45,255 | £224,999 |
| Profit Before Tax | £-13,779 | £-13,406 | £-12,741 | £-12,060 | £-11,210 | £-63,195 |
| Profit After Tax | £-13,779 | £-13,406 | £-12,741 | £-12,060 | £-11,210 | £-63,195 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-13,769 | £-13,396 | £7,259 | £23,641 | £36,298 | £40,033 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change