Flat
W14
2 beds
1 bath
Mornington Avenue, West Kensington W14
London, England · W14
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£27,704
↗ 17%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
49%
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 | £26,564 | £26,692 | £26,850 | £27,010 | £27,188 | £134,304 |
| Profit Before Tax | £5,716 | £6,072 | £6,734 | £7,413 | £8,267 | £34,202 |
| Profit After Tax | £4,630 | £4,918 | £5,454 | £6,004 | £6,697 | £27,704 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £4,635 | £4,923 | £15,454 | £23,853 | £30,448 | £79,313 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change