Flat
W11
1 bed
1 bath
Westbourne Grove, Notting Hill, London W11
London, England · W11
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£-51,575
↘ -20%After 5 Years
Change In Property Value
£80,518
↗ 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 | £24,180 | £24,543 | £25,156 | £25,785 | £26,559 | £126,223 |
| Total Expenses | £35,365 | £35,447 | £35,551 | £35,658 | £35,778 | £177,798 |
| Profit Before Tax | £-11,185 | £-10,904 | £-10,395 | £-9,873 | £-9,219 | £-51,575 |
| Profit After Tax | £-11,185 | £-10,904 | £-10,395 | £-9,873 | £-9,219 | £-51,575 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £-11,177 | £-10,896 | £5,205 | £17,974 | £27,837 | £28,943 |
| 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