Flat
W11
2 beds
1 bath
Queensdale Crescent, Notting Hill, London W11
London, England · W11
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-31,555
↘ -25%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
8%
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 | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £19,110 | £19,174 | £19,249 | £19,325 | £19,407 | £96,264 |
| Profit Before Tax | £-6,714 | £-6,592 | £-6,352 | £-6,106 | £-5,792 | £-31,555 |
| Profit After Tax | £-6,714 | £-6,592 | £-6,352 | £-6,106 | £-5,792 | £-31,555 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-6,710 | £-6,588 | £1,648 | £8,174 | £13,211 | £9,736 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change