Flat
W14
1 bed
1 bath
Talgarth Road, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-14,524
↘ -13%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,534 | £11,823 | £12,118 | £58,035 |
| Total Expenses | £14,381 | £14,448 | £14,506 | £14,576 | £14,649 | £72,559 |
| Profit Before Tax | £-3,185 | £-3,084 | £-2,971 | £-2,754 | £-2,530 | £-14,524 |
| Profit After Tax | £-3,185 | £-3,084 | £-2,971 | £-2,754 | £-2,530 | £-14,524 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £-3,181 | £3,916 | £9,524 | £13,874 | £9,054 | £33,186 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change