Flat
W14
1 bed
1 bath
Edith Road, West Kensington W14
London, England · W14
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-26,036
↘ -25%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,404 | £10,560 | £10,824 | £11,095 | £11,428 | £54,310 |
| Total Expenses | £15,935 | £15,996 | £16,066 | £16,137 | £16,213 | £80,346 |
| Profit Before Tax | £-5,531 | £-5,436 | £-5,242 | £-5,042 | £-4,785 | £-26,036 |
| Profit After Tax | £-5,531 | £-5,436 | £-5,242 | £-5,042 | £-4,785 | £-26,036 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-5,528 | £-5,433 | £1,258 | £6,561 | £10,655 | £7,513 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change