Flat
W2
2 beds
2 baths
Palace Court, Notting Hill, London W2
London, England · W2
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£-45,749
↘ -19%After 5 Years
Change In Property Value
£75,873
↗ 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 | £23,520 | £23,873 | £24,470 | £25,081 | £25,834 | £122,778 |
| Total Expenses | £33,513 | £33,594 | £33,697 | £33,802 | £33,920 | £168,527 |
| Profit Before Tax | £-9,993 | £-9,722 | £-9,227 | £-8,721 | £-8,086 | £-45,749 |
| Profit After Tax | £-9,993 | £-9,722 | £-9,227 | £-8,721 | £-8,086 | £-45,749 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £-9,986 | £-9,714 | £5,473 | £17,519 | £26,832 | £30,124 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change