Flat W14 2 beds 1 bath

Chesson Road, West Kensington, London W14

London, England · W14

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£-48,170

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£81,034

↗ 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	£25,116	£25,493	£26,130	£26,783	£27,587	£131,109
Total Expenses	£35,656	£35,740	£35,847	£35,956	£36,079	£179,279
Profit Before Tax	£-10,540	£-10,247	£-9,717	£-9,173	£-8,492	£-48,170
Profit After Tax	£-10,540	£-10,247	£-9,717	£-9,173	£-8,492	£-48,170
Change In Property Value	£8	£8	£15,700	£28,025	£37,293	£81,034
Net Return	£-10,533	£-10,240	£5,984	£18,852	£28,801	£32,865
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
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