Flat
W14
1 bed
1 bath
Bramber Road, West Kensington W14
London, England · W14
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£34,767
↗ 21%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
53%
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 | £24,894 | £24,984 | £25,105 | £25,229 | £25,372 | £125,584 |
| Profit Before Tax | £7,386 | £7,780 | £8,478 | £9,194 | £10,084 | £42,922 |
| Profit After Tax | £5,983 | £6,302 | £6,867 | £7,447 | £8,168 | £34,767 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £5,988 | £6,307 | £16,866 | £25,295 | £31,919 | £86,376 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change