Flat W14 1 bed 1 bath

Barons Court Road, Barons Court W14

London, England · W14

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-28,926

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

12%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£20,694	£20,748	£20,814	£20,882	£20,958	£104,096
Profit Before Tax	£-6,294	£-6,132	£-5,833	£-5,526	£-5,142	£-28,926
Profit After Tax	£-6,294	£-6,132	£-5,833	£-5,526	£-5,142	£-28,926
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-6,289	£-6,127	£3,167	£10,539	£16,237	£17,527
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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