Flat
W14
2 beds
1 bath
Avonmore Gardens, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£-50,534
↘ -18%After 5 Years
Change In Property Value
£86,196
↗ 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 | £26,724 | £27,125 | £27,803 | £28,498 | £29,353 | £139,503 |
| Total Expenses | £37,801 | £37,887 | £37,998 | £38,111 | £38,239 | £190,037 |
| Profit Before Tax | £-11,077 | £-10,762 | £-10,195 | £-9,613 | £-8,886 | £-50,534 |
| Profit After Tax | £-11,077 | £-10,762 | £-10,195 | £-9,613 | £-8,886 | £-50,534 |
| Change In Property Value | £8 | £8 | £16,700 | £29,810 | £39,669 | £86,196 |
| Net Return | £-11,069 | £-10,754 | £6,505 | £20,197 | £30,782 | £35,662 |
| 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