Flat
W14
2 beds
1 bath
Holland Road, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-20,802
↘ -7%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change