Flat W14 2 beds 2 baths

Holland Road, Kensington W14

London, England · W14

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£-37,564

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,084	£18,355	£18,814	£19,284	£19,863	£94,401
Total Expenses	£26,225	£26,298	£26,387	£26,478	£26,578	£131,965
Profit Before Tax	£-8,141	£-7,943	£-7,573	£-7,193	£-6,715	£-37,564
Profit After Tax	£-8,141	£-7,943	£-7,573	£-7,193	£-6,715	£-37,564
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£-8,135	£-7,937	£3,728	£12,978	£20,127	£20,760
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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