Flat
W14
2 beds
1 bath
Holland Road, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-53,416
↘ -18%After 5 Years
Change In Property Value
£92,390
↗ 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 | £28,644 | £29,074 | £29,801 | £30,546 | £31,462 | £149,526 |
| Total Expenses | £40,374 | £40,462 | £40,578 | £40,697 | £40,831 | £202,941 |
| Profit Before Tax | £-11,730 | £-11,389 | £-10,778 | £-10,151 | £-9,369 | £-53,416 |
| Profit After Tax | £-11,730 | £-11,389 | £-10,778 | £-10,151 | £-9,369 | £-53,416 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £-11,721 | £-11,380 | £7,123 | £21,801 | £33,150 | £38,974 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 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