Flat W14 1 bed 1 bath

Cheesemans Terrace, West Kensington W14

London, England · W14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£13,692

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

48%

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	£18,456	£18,733	£19,201	£19,681	£20,272	£96,343
Total Expenses	£15,719	£15,792	£15,881	£15,973	£16,074	£79,439
Profit Before Tax	£2,737	£2,941	£3,320	£3,709	£4,198	£16,904
Profit After Tax	£2,217	£2,382	£2,689	£3,004	£3,400	£13,692
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,220	£2,385	£8,689	£13,714	£17,653	£44,661
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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