Flat W14 2 beds 2 baths

100 Kensington, 100 West Cromwell Road, London W14

London, England · W14

Initial Investment

First Year

£430,250First Year

Profit From Rental Income

After 5 Years

£-69,065

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£125,939

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,036	£39,622	£40,612	£41,627	£42,876	£203,773
Total Expenses	£54,307	£54,412	£54,554	£54,699	£54,867	£272,838
Profit Before Tax	£-15,271	£-14,790	£-13,942	£-13,072	£-11,990	£-69,065
Profit After Tax	£-15,271	£-14,790	£-13,942	£-13,072	£-11,990	£-69,065
Change In Property Value	£12	£12	£24,400	£43,555	£57,959	£125,939
Net Return	£-15,259	£-14,778	£10,459	£30,483	£45,969	£56,874
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	2%	7%	11%	13%

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