Flat W14 1 bed 1 bath

Fairholme Road, West Kensington W14

London, England · W14

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£-16,456

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£70,883

↗ 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	£16,644	£16,894	£17,147	£17,576	£18,015	£86,276
Total Expenses	£20,395	£20,470	£20,537	£20,621	£20,708	£102,732
Profit Before Tax	£-3,751	£-3,577	£-3,390	£-3,046	£-2,693	£-16,456
Profit After Tax	£-3,751	£-3,577	£-3,390	£-3,046	£-2,693	£-16,456
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£-3,746	£6,823	£15,175	£21,658	£14,517	£54,427
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	9%	32%

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