Flat
W11
2 beds
2 baths
Campden Hill Towers, 112 Notting Hill Gate, London W11
London, England · W11
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-82,987
↘ -33%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
-2%
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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £40,406 | £40,632 | £40,870 | £41,113 | £41,365 | £204,386 |
| Profit Before Tax | £-17,150 | £-17,027 | £-16,675 | £-16,313 | £-15,821 | £-82,987 |
| Profit After Tax | £-17,150 | £-17,027 | £-16,675 | £-16,313 | £-15,821 | £-82,987 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-17,142 | £-17,020 | £-1,675 | £10,462 | £19,809 | £-5,565 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change