Flat
W14
2 beds
1 bath
Mornington Avenue, West Kensington W14
London, England · W14
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£-34,470
↘ -21%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,996 | £16,236 | £16,642 | £17,058 | £17,570 | £83,501 |
| Total Expenses | £23,435 | £23,505 | £23,589 | £23,674 | £23,768 | £117,971 |
| Profit Before Tax | £-7,439 | £-7,269 | £-6,947 | £-6,616 | £-6,198 | £-34,470 |
| Profit After Tax | £-7,439 | £-7,269 | £-6,947 | £-6,616 | £-6,198 | £-34,470 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £-7,434 | £-7,264 | £3,052 | £11,232 | £17,553 | £17,139 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change