Flat W14 1 bed 1 bath

Talgarth Road, West Kensington, London W14

London, England · W14

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£4,942

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

37%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£17,391	£17,471	£17,566	£17,663	£17,770	£87,862
Profit Before Tax	£609	£799	£1,161	£1,532	£2,001	£6,101
Profit After Tax	£493	£647	£940	£1,241	£1,621	£4,942
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£497	£651	£7,640	£13,200	£17,536	£39,523
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	0%	1%	7%	12%	17%	37%

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