Flat
W14
3 beds
2 baths
Beckford Close, Kensington W14
London, England · W14
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-65,665
↘ -16%After 5 Years
Change In Property Value
£118,713
↗ 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 | £36,804 | £37,356 | £38,290 | £39,247 | £40,425 | £192,122 |
| Total Expenses | £51,307 | £51,408 | £51,544 | £51,684 | £51,844 | £257,787 |
| Profit Before Tax | £-14,503 | £-14,052 | £-13,254 | £-12,437 | £-11,420 | £-65,665 |
| Profit After Tax | £-14,503 | £-14,052 | £-13,254 | £-12,437 | £-11,420 | £-65,665 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-14,491 | £-14,040 | £9,746 | £28,619 | £43,214 | £53,048 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change