Flat W14 1 bed 1 bath

Barons Court Road, West Kensington, London W14

London, England · W14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-15,393

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,007	£14,357	£14,716	£70,476
Total Expenses	£17,034	£17,104	£17,166	£17,243	£17,321	£85,869
Profit Before Tax	£-3,438	£-3,304	£-3,159	£-2,886	£-2,605	£-15,393
Profit After Tax	£-3,438	£-3,304	£-3,159	£-2,886	£-2,605	£-15,393
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£-3,434	£5,196	£12,014	£17,305	£11,461	£42,541
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change