Flat
W14
2 beds
1 bath
Melbury Road, Holland Park, London W14
London, England · W14
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-38,305
↘ -16%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
15%
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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £30,913 | £30,967 | £31,043 | £31,121 | £31,212 | £155,257 |
| Profit Before Tax | £-8,509 | £-8,227 | £-7,735 | £-7,230 | £-6,604 | £-38,305 |
| Profit After Tax | £-8,509 | £-8,227 | £-7,735 | £-7,230 | £-6,604 | £-38,305 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-8,502 | £-8,220 | £6,265 | £17,760 | £26,651 | £33,955 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change