Flat
W14
2 beds
1 bath
Barons Court Mansions, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-16,804
↘ -9%After 5 Years
Change In Property Value
£74,973
↗ 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 | £17,604 | £17,868 | £18,136 | £18,589 | £19,054 | £91,252 |
| Total Expenses | £21,457 | £21,533 | £21,601 | £21,688 | £21,777 | £108,056 |
| Profit Before Tax | £-3,853 | £-3,665 | £-3,465 | £-3,099 | £-2,723 | £-16,804 |
| Profit After Tax | £-3,853 | £-3,665 | £-3,465 | £-3,099 | £-2,723 | £-16,804 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-3,847 | £7,335 | £16,170 | £23,030 | £15,480 | £58,169 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -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