Flat W11 1 bed 1 bath

Pembridge Crescent, Notting Hill W11

London, England · W11

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£65,796

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 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	£64,560	£65,528	£67,167	£68,846	£70,911	£337,012
Total Expenses	£50,671	£50,872	£51,134	£51,401	£51,704	£255,782
Profit Before Tax	£13,889	£14,656	£16,033	£17,445	£19,207	£81,229
Profit After Tax	£11,250	£11,871	£12,987	£14,130	£15,557	£65,796
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£11,260	£11,881	£32,987	£49,831	£63,065	£169,024
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	18%	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