Flat W14 2 beds 2 baths

100 Kensington, 100 West Cromwell Road, London W14

London, England · W14

Initial Investment

First Year

£430,250First Year

Profit From Rental Income

After 5 Years

£95,257

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£125,939

↗ 10%After 5 Years

Return On Investment

51%

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	£78,768	£79,950	£81,948	£83,997	£86,517	£411,180
Total Expenses	£58,280	£58,444	£58,687	£58,936	£59,231	£293,579
Profit Before Tax	£20,488	£21,505	£23,261	£25,061	£27,286	£117,601
Profit After Tax	£16,595	£17,419	£18,841	£20,299	£22,102	£95,257
Change In Property Value	£12	£12	£24,400	£43,555	£57,959	£125,939
Net Return	£16,607	£17,431	£43,242	£63,854	£80,061	£221,196
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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