Flat W11 2 beds 2 baths

Campden Hill Towers, Notting Hill, London W11

London, England · W11

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-60,549

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 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	£29,448	£29,890	£30,637	£31,403	£32,345	£153,723
Total Expenses	£42,636	£42,726	£42,844	£42,964	£43,101	£214,272
Profit Before Tax	£-13,188	£-12,837	£-12,207	£-11,561	£-10,756	£-60,549
Profit After Tax	£-13,188	£-12,837	£-12,207	£-11,561	£-10,756	£-60,549
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£-13,179	£-12,827	£6,793	£22,354	£34,376	£37,518
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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