Flat W11 1 bed 1 bath

Holland Park Avenue, Kensington W11

London, England · W11

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-60,614

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

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	£20,148	£20,450	£20,961	£21,486	£22,130	£105,175
Total Expenses	£32,846	£32,992	£33,151	£33,314	£33,486	£165,789
Profit Before Tax	£-12,698	£-12,542	£-12,190	£-11,829	£-11,356	£-60,614
Profit After Tax	£-12,698	£-12,542	£-12,190	£-11,829	£-11,356	£-60,614
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-12,691	£-12,535	£811	£11,377	£19,524	£6,485
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	0%	5%	9%	3%

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