Flat W14 2 beds 2 baths

100 Kensington, 100 West Cromwell Road, London W14

London, England · W14

Initial Investment

First Year

£430,250First Year

Profit From Rental Income

After 5 Years

£-24,605

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£166,303

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,036	£39,622	£40,216	£41,221	£42,252	£202,346
Total Expenses	£45,157	£45,266	£45,366	£45,508	£45,654	£226,951
Profit Before Tax	£-6,121	£-5,644	£-5,150	£-4,287	£-3,402	£-24,605
Profit After Tax	£-6,121	£-5,644	£-5,150	£-4,287	£-3,402	£-24,605
Change In Property Value	£12	£24,400	£43,554	£57,959	£40,378	£166,303
Net Return	£-6,109	£18,756	£38,404	£53,671	£36,975	£141,698
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	4%	9%	12%	9%	33%

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