Flat W14 1 bed 1 bath

Barons Court Road, Barons Court W14

London, England · W14

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£32,328

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

54%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£22,159	£22,235	£22,339	£22,445	£22,568	£111,745
Profit Before Tax	£6,893	£7,253	£7,886	£8,536	£9,342	£39,911
Profit After Tax	£5,583	£5,875	£6,388	£6,914	£7,567	£32,328
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,588	£5,879	£15,388	£22,979	£28,946	£78,781
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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