Flat
W10
1 bed
1 bath
Ladbroke Grove, North Kensington W10
London, England · W10
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£19,270
↗ 14%After 5 Years
Change In Property Value
£44,383
↗ 10%After 5 Years
Return On Investment
46%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,756 | £28,172 | £28,877 | £29,599 | £30,487 | £144,890 |
| Total Expenses | £23,917 | £24,052 | £24,211 | £24,372 | £24,548 | £121,100 |
| Profit Before Tax | £3,839 | £4,120 | £4,666 | £5,226 | £5,938 | £23,790 |
| Profit After Tax | £3,110 | £3,337 | £3,780 | £4,233 | £4,810 | £19,270 |
| Change In Property Value | £4 | £4 | £8,599 | £15,350 | £20,426 | £44,383 |
| Net Return | £3,114 | £3,341 | £12,379 | £19,583 | £25,236 | £63,653 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change