Flat W11 2 beds 1 bath

Westbourne Grove, London W11

London, England · W11

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£-43,637

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 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	£19,536	£19,829	£20,325	£20,833	£21,458	£101,981
Total Expenses	£28,949	£29,024	£29,117	£29,211	£29,317	£145,618
Profit Before Tax	£-9,413	£-9,195	£-8,792	£-8,378	£-7,859	£-43,637
Profit After Tax	£-9,413	£-9,195	£-8,792	£-8,378	£-7,859	£-43,637
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£-9,407	£-9,189	£3,808	£14,113	£22,071	£21,397
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	2%	7%	11%	10%

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