Terraced
W14
3 beds
2 baths
Lanfrey Place, West Kensington W14
London, England · W14
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-192
↗ 0%After 5 Years
Change In Property Value
£156,761
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,248 | £40,852 | £41,464 | £42,501 | £43,564 | £208,629 |
| Total Expenses | £41,526 | £41,599 | £41,670 | £41,785 | £41,901 | £208,481 |
| Profit Before Tax | £-1,278 | £-747 | £-206 | £717 | £1,662 | £147 |
| Profit After Tax | £-1,278 | £-747 | £-206 | £693 | £1,346 | £-192 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £-1,267 | £22,253 | £40,849 | £55,326 | £39,407 | £156,569 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change