Flat
W11
1 bed
1 bath
Holland Park Avenue, Kensington W11
London, England · W11
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£33,923
↗ 16%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £35,027 | £35,206 | £35,421 | £35,641 | £35,882 | £177,177 |
| Profit Before Tax | £6,937 | £7,387 | £8,237 | £9,109 | £10,210 | £41,881 |
| Profit After Tax | £5,619 | £5,984 | £6,672 | £7,378 | £8,270 | £33,923 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £5,625 | £5,990 | £19,673 | £30,584 | £39,150 | £101,022 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change