Flat W11 1 bed 1 bath

Holland Park Avenue, Kensington W11

London, England · W11

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-44,729

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£20,148	£20,450	£20,961	£21,486	£22,130	£105,175
Total Expenses	£29,804	£29,880	£29,974	£30,070	£30,177	£149,905
Profit Before Tax	£-9,656	£-9,430	£-9,012	£-8,585	£-8,047	£-44,729
Profit After Tax	£-9,656	£-9,430	£-9,012	£-8,585	£-8,047	£-44,729
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-9,649	£-9,423	£3,988	£14,621	£22,833	£22,369
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-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