Flat
W14
3 beds
2 baths
North End Road, West Kensington W14
London, England · W14
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-32,780
↘ -22%After 5 Years
Change In Property Value
£48,001
↗ 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 | £14,880 | £15,103 | £15,481 | £15,868 | £16,344 | £77,676 |
| Total Expenses | £21,937 | £22,005 | £22,086 | £22,168 | £22,259 | £110,455 |
| Profit Before Tax | £-7,057 | £-6,902 | £-6,605 | £-6,301 | £-5,915 | £-32,780 |
| Profit After Tax | £-7,057 | £-6,902 | £-6,605 | £-6,301 | £-5,915 | £-32,780 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £-7,052 | £-6,897 | £2,695 | £10,300 | £16,176 | £15,222 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 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