Flat W14 1 bed 1 bath

Cheesemans Terrace, West Kensington W14

London, England · W14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-24,854

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£14,863	£14,923	£14,990	£15,059	£15,132	£74,967
Profit Before Tax	£-5,263	£-5,179	£-5,003	£-4,822	£-4,588	£-24,854
Profit After Tax	£-5,263	£-5,179	£-5,003	£-4,822	£-4,588	£-24,854
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-5,260	£-5,176	£998	£5,888	£9,664	£6,115
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	10%	7%

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