Flat W11 0 beds 1 bath

Holland Park, London W11

London, England · W11

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£20,111

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

49%

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	£23,892	£24,250	£24,857	£25,478	£26,242	£124,719
Total Expenses	£19,754	£19,852	£19,970	£20,091	£20,225	£99,891
Profit Before Tax	£4,138	£4,399	£4,887	£5,387	£6,018	£24,829
Profit After Tax	£3,352	£3,563	£3,958	£4,364	£4,874	£20,111
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,356	£3,567	£11,358	£17,573	£22,452	£58,306
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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