Flat W14 1 bed 1 bath

Kenton Court, Kensington High Street London W14

London, England · W14

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-119,324

↘ -73%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

-41%

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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£55,966	£56,771	£57,559	£58,365	£59,170	£287,830
Profit Before Tax	£-23,686	£-24,006	£-23,976	£-23,942	£-23,714	£-119,324
Profit After Tax	£-23,686	£-24,006	£-23,976	£-23,942	£-23,714	£-119,324
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-23,681	£-24,001	£-13,976	£-6,092	£39	£-67,710
Return From Rental Income (%)	-14%	-15%	-15%	-15%	-15%	-73%
Total Net Return (%)	-14%	-15%	-9%	-4%	0%	-41%

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