Flat W14 2 beds 2 baths

Elsham Road, Holland Park W14

London, England · W14

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-42,867

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 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	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£30,941	£31,019	£31,117	£31,217	£31,329	£155,622
Profit Before Tax	£-9,341	£-9,095	£-8,645	£-8,183	£-7,604	£-42,867
Profit After Tax	£-9,341	£-9,095	£-8,645	£-8,183	£-7,604	£-42,867
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£-9,334	£-9,088	£4,856	£15,915	£24,464	£26,812
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