Flat
W14
2 beds
1 bath
Sun Road, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-17,228
↘ -9%After 5 Years
Change In Property Value
£79,744
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,720 | £19,001 | £19,286 | £19,768 | £20,262 | £97,037 |
| Total Expenses | £22,694 | £22,772 | £22,842 | £22,932 | £23,024 | £114,265 |
| Profit Before Tax | £-3,974 | £-3,772 | £-3,556 | £-3,164 | £-2,762 | £-17,228 |
| Profit After Tax | £-3,974 | £-3,772 | £-3,556 | £-3,164 | £-2,762 | £-17,228 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £-3,969 | £7,928 | £17,329 | £24,628 | £16,600 | £62,516 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change