Flat
W14
1 bed
1 bath
Fairholme Road, West Kensington W14
London, England · W14
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£36,155
↗ 22%After 5 Years
Change In Property Value
£51,614
↗ 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 | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £24,566 | £24,648 | £24,763 | £24,879 | £25,015 | £123,871 |
| Profit Before Tax | £7,715 | £8,116 | £8,821 | £9,543 | £10,441 | £44,635 |
| Profit After Tax | £6,249 | £6,574 | £7,145 | £7,730 | £8,457 | £36,155 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £6,254 | £6,579 | £17,145 | £25,581 | £32,211 | £87,769 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change