Flat
W10
2 beds
1 bath
Ladbroke Grove, North Kensington W10
London, England · W10
View property listing
Initial Investment
£258,000First YearProfit From Rental Income
£47,703
↗ 18%After 5 Years
Change In Property Value
£79,486
↗ 10%After 5 Years
Return On Investment
49%
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 | £49,716 | £50,462 | £51,723 | £53,016 | £54,607 | £259,524 |
| Total Expenses | £39,721 | £39,893 | £40,109 | £40,330 | £40,579 | £200,632 |
| Profit Before Tax | £9,995 | £10,569 | £11,614 | £12,686 | £14,028 | £58,892 |
| Profit After Tax | £8,096 | £8,561 | £9,408 | £10,276 | £11,363 | £47,703 |
| Change In Property Value | £8 | £8 | £15,400 | £27,490 | £36,581 | £79,486 |
| Net Return | £8,103 | £8,569 | £24,808 | £37,765 | £47,943 | £127,189 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change