Flat W14 2 beds 2 baths

100 Kensington, 100 West Cromwell Road, London W14

London, England · W14

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£-68,085

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 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	£38,400	£38,976	£39,950	£40,949	£42,178	£200,453
Total Expenses	£53,450	£53,554	£53,694	£53,838	£54,003	£268,539
Profit Before Tax	£-15,050	£-14,578	£-13,744	£-12,889	£-11,826	£-68,085
Profit After Tax	£-15,050	£-14,578	£-13,744	£-12,889	£-11,826	£-68,085
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£-15,038	£-14,566	£10,257	£29,952	£45,183	£55,789
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