Flat
SW5
0 beds
1 bath
Cromwell Road, Kensington SW5
London, England · SW5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-22,185
↘ -19%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
13%
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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £20,331 | £20,458 | £20,594 | £20,733 | £20,878 | £102,993 |
| Profit Before Tax | £-4,851 | £-4,746 | £-4,489 | £-4,225 | £-3,875 | £-22,185 |
| Profit After Tax | £-4,851 | £-4,746 | £-4,489 | £-4,225 | £-3,875 | £-22,185 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-4,847 | £-4,742 | £2,711 | £8,627 | £13,227 | £14,977 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change