Flat
W14
2 beds
2 baths
Holland Road, Kensington W14
London, England · W14
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£-16,978
↘ -9%After 5 Years
Change In Property Value
£77,017
↗ 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 | £18,084 | £18,355 | £18,631 | £19,096 | £19,574 | £93,740 |
| Total Expenses | £21,987 | £22,064 | £22,133 | £22,221 | £22,312 | £110,718 |
| Profit Before Tax | £-3,903 | £-3,709 | £-3,502 | £-3,125 | £-2,738 | £-16,978 |
| Profit After Tax | £-3,903 | £-3,709 | £-3,502 | £-3,125 | £-2,738 | £-16,978 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £-3,898 | £7,591 | £16,668 | £23,716 | £15,962 | £60,040 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -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