Flat
W14
1 bed
1 bath
Holland Road, West Kensington W14
London, England · W14
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£45,521
↗ 21%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
52%
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 | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £32,285 | £32,401 | £32,557 | £32,716 | £32,900 | £162,859 |
| Profit Before Tax | £9,679 | £10,192 | £11,101 | £12,033 | £13,192 | £56,198 |
| Profit After Tax | £7,840 | £8,256 | £8,992 | £9,747 | £10,686 | £45,521 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,846 | £8,262 | £21,992 | £32,952 | £41,566 | £112,619 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change