Flat W2 1 bed 1 bath

Newton Road, Notting Hill W2

London, England · W2

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-39,005

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£27,511	£27,586	£27,677	£27,770	£27,874	£138,418
Profit Before Tax	£-8,467	£-8,256	£-7,864	£-7,462	£-6,956	£-39,005
Profit After Tax	£-8,467	£-8,256	£-7,864	£-7,462	£-6,956	£-39,005
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£-8,461	£-8,250	£4,036	£13,780	£21,311	£22,416
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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