Flat
W11
1 bed
1 bath
Hunt Close, London W11
London, England · W11
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-36,010
↘ -22%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
9%
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 | £15,348 | £15,578 | £15,968 | £16,367 | £16,858 | £80,119 |
| Total Expenses | £23,074 | £23,141 | £23,220 | £23,302 | £23,392 | £116,129 |
| Profit Before Tax | £-7,726 | £-7,562 | £-7,253 | £-6,935 | £-6,534 | £-36,010 |
| Profit After Tax | £-7,726 | £-7,562 | £-7,253 | £-6,935 | £-6,534 | £-36,010 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-7,721 | £-7,557 | £2,647 | £10,737 | £16,982 | £15,088 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change