Flat W14 3 beds 1 bath

Newton Mansions, Queens Club Gardens, West Kensington W14

London, England · W14

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-20,802

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£122,001

↗ 14%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,644	£29,074	£29,510	£30,248	£31,004	£148,479
Total Expenses	£33,661	£33,754	£33,839	£33,954	£34,072	£169,280
Profit Before Tax	£-5,017	£-4,680	£-4,329	£-3,707	£-3,069	£-20,802
Profit After Tax	£-5,017	£-4,680	£-4,329	£-3,707	£-3,069	£-20,802
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£-5,008	£13,220	£27,623	£38,812	£26,553	£101,199
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	4%	9%	13%	9%	34%

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