Flat W12 2 beds 1 bath

Eynham Road, North Kensington, London W12

London, England · W12

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£37,088

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£64,002

↗ 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	£38,148	£38,720	£39,688	£40,680	£41,901	£199,138
Total Expenses	£30,413	£30,517	£30,656	£30,799	£30,964	£153,350
Profit Before Tax	£7,735	£8,204	£9,032	£9,881	£10,937	£45,788
Profit After Tax	£6,265	£6,645	£7,316	£8,004	£8,859	£37,088
Change In Property Value	£6	£6	£12,400	£22,134	£29,455	£64,002
Net Return	£6,271	£6,651	£19,716	£30,138	£38,313	£101,090
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change