Flat
W14
1 bed
1 bath
Fairholme Road, West Kensington W14
London, England · W14
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-34,480
↘ -21%After 5 Years
Change In Property Value
£51,614
↗ 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 | £23,437 | £23,507 | £23,591 | £23,676 | £23,770 | £117,981 |
| Profit Before Tax | £-7,441 | £-7,271 | £-6,949 | £-6,618 | £-6,200 | £-34,480 |
| Profit After Tax | £-7,441 | £-7,271 | £-6,949 | £-6,618 | £-6,200 | £-34,480 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-7,436 | £-7,266 | £3,051 | £11,232 | £17,553 | £17,135 |
| 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