Flat
W11
1 bed
1 bath
Linton House, Holland Park Avenue, London W11
London, England · W11
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-43,952
↘ -21%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,680 | £19,975 | £20,475 | £20,986 | £21,616 | £102,732 |
| Total Expenses | £29,162 | £29,237 | £29,330 | £29,425 | £29,531 | £146,685 |
| Profit Before Tax | £-9,482 | £-9,262 | £-8,855 | £-8,439 | £-7,915 | £-43,952 |
| Profit After Tax | £-9,482 | £-9,262 | £-8,855 | £-8,439 | £-7,915 | £-43,952 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £-9,475 | £-9,256 | £3,845 | £14,231 | £22,253 | £21,598 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change