Flat W11 3 beds 2 baths

Cornwall Crescent, Holland Park W11

London, England · W11

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£-79,015

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 10%After 5 Years

Return On Investment

12%

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	£40,296	£40,900	£41,923	£42,971	£44,260	£210,351
Total Expenses	£57,607	£57,714	£57,859	£58,007	£58,179	£289,366
Profit Before Tax	£-17,311	£-16,813	£-15,936	£-15,036	£-13,919	£-79,015
Profit After Tax	£-17,311	£-16,813	£-15,936	£-15,036	£-13,919	£-79,015
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£-17,298	£-16,800	£10,065	£31,375	£47,841	£55,182
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	2%	7%	10%	12%

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