Flat
W11
1 bed
1 bath
Hunt Close, London W11
London, England · W11
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£34,033
↗ 21%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
53%
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 | £31,956 | £32,435 | £33,246 | £34,077 | £35,100 | £166,815 |
| Total Expenses | £24,735 | £24,826 | £24,948 | £25,073 | £25,216 | £124,798 |
| Profit Before Tax | £7,221 | £7,609 | £8,298 | £9,004 | £9,884 | £42,016 |
| Profit After Tax | £5,849 | £6,163 | £6,721 | £7,293 | £8,006 | £34,033 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £5,854 | £6,168 | £16,622 | £24,965 | £31,522 | £85,131 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change