Flat W11 1 bed 1 bath

Westbourne Grove, Notting Hill, London W11

London, England · W11

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£53,045

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£80,518

↗ 10%After 5 Years

Return On Investment

51%

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	£50,364	£51,119	£52,397	£53,707	£55,319	£262,907
Total Expenses	£39,123	£39,271	£39,466	£39,666	£39,894	£197,419
Profit Before Tax	£11,241	£11,849	£12,932	£14,042	£15,425	£65,488
Profit After Tax	£9,105	£9,598	£10,475	£11,374	£12,494	£53,045
Change In Property Value	£8	£8	£15,600	£27,847	£37,056	£80,518
Net Return	£9,113	£9,605	£26,075	£39,220	£49,550	£133,563
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change