Terraced
W6
2 beds
1 bath
Brecon Road, West Kensington W6
London, England · W6
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£-22,198
↘ -8%After 5 Years
Change In Property Value
£82,480
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,568 | £30,012 | £30,762 | £31,531 | £32,477 | £154,349 |
| Total Expenses | £35,157 | £35,213 | £35,299 | £35,387 | £35,492 | £176,547 |
| Profit Before Tax | £-5,589 | £-5,201 | £-4,537 | £-3,856 | £-3,015 | £-22,198 |
| Profit After Tax | £-5,589 | £-5,201 | £-4,537 | £-3,856 | £-3,015 | £-22,198 |
| Change In Property Value | £8 | £8 | £15,980 | £28,525 | £37,958 | £82,480 |
| Net Return | £-5,581 | £-5,193 | £11,443 | £24,669 | £34,943 | £60,281 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change