Flat
W14
2 beds
2 baths
Elsham Road, Holland Park W14
London, England · W14
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£49,445
↗ 22%After 5 Years
Change In Property Value
£69,679
↗ 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 | £43,584 | £44,238 | £45,344 | £46,477 | £47,872 | £227,514 |
| Total Expenses | £33,019 | £33,128 | £33,279 | £33,433 | £33,613 | £166,471 |
| Profit Before Tax | £10,565 | £11,110 | £12,065 | £13,044 | £14,259 | £61,043 |
| Profit After Tax | £8,558 | £8,999 | £9,773 | £10,566 | £11,550 | £49,445 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £8,564 | £9,006 | £23,273 | £34,664 | £43,617 | £119,124 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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