Flat W14 1 bed 1 bath

Barons Court Road, West Kensington, London W14

London, England · W14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-30,877

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,145	£14,499	£14,934	£70,973
Total Expenses	£20,221	£20,288	£20,365	£20,445	£20,531	£101,850
Profit Before Tax	£-6,625	£-6,488	£-6,220	£-5,946	£-5,597	£-30,877
Profit After Tax	£-6,625	£-6,488	£-6,220	£-5,946	£-5,597	£-30,877
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-6,621	£-6,484	£2,280	£9,227	£14,593	£12,995
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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