Flat W14 2 beds 2 baths

West Cromwell Road, Kensington, London W14

London, England · W14

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£-75,291

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£139,359

↗ 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	£43,200	£43,848	£44,944	£46,068	£47,450	£225,510
Total Expenses	£59,881	£59,992	£60,145	£60,301	£60,482	£300,801
Profit Before Tax	£-16,681	£-16,144	£-15,200	£-14,233	£-13,032	£-75,291
Profit After Tax	£-16,681	£-16,144	£-15,200	£-14,233	£-13,032	£-75,291
Change In Property Value	£14	£14	£27,001	£48,196	£64,135	£139,359
Net Return	£-16,668	£-16,131	£11,800	£33,963	£51,103	£64,068
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	-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