Flat
W14
2 beds
1 bath
Sun Road, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-38,544
↘ -20%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £27,082 | £27,156 | £27,246 | £27,339 | £27,442 | £136,265 |
| Profit Before Tax | £-8,362 | £-8,155 | £-7,771 | £-7,376 | £-6,880 | £-38,544 |
| Profit After Tax | £-8,362 | £-8,155 | £-7,771 | £-7,376 | £-6,880 | £-38,544 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-8,356 | £-8,149 | £3,930 | £13,509 | £20,912 | £21,845 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change