Flat W14 1 bed 1 bath

Cheesemans Terrace, West Kensington W14

London, England · W14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-13,926

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£12,613	£12,677	£12,733	£12,799	£12,867	£63,688
Profit Before Tax	£-3,013	£-2,933	£-2,842	£-2,662	£-2,476	£-13,926
Profit After Tax	£-3,013	£-2,933	£-2,842	£-2,662	£-2,476	£-13,926
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£-3,010	£3,067	£7,868	£11,590	£7,453	£26,969
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

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