Flat
W14
1 bed
1 bath
Talgarth Road, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-26,554
↘ -25%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £16,363 | £16,425 | £16,495 | £16,567 | £16,644 | £82,493 |
| Profit Before Tax | £-5,647 | £-5,548 | £-5,346 | £-5,139 | £-4,873 | £-26,554 |
| Profit After Tax | £-5,647 | £-5,548 | £-5,346 | £-5,139 | £-4,873 | £-26,554 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-5,643 | £-5,545 | £1,354 | £6,820 | £11,042 | £8,028 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change