Flat
W14
2 beds
1 bath
West Kensington Court, West Kensington W14
London, England · W14
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-23,097
↘ -21%After 5 Years
Change In Property Value
£36,130
↗ 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 | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £16,206 | £16,250 | £16,304 | £16,360 | £16,421 | £81,542 |
| Profit Before Tax | £-5,010 | £-4,886 | £-4,656 | £-4,421 | £-4,124 | £-23,097 |
| Profit After Tax | £-5,010 | £-4,886 | £-4,656 | £-4,421 | £-4,124 | £-23,097 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-5,006 | £-4,883 | £2,344 | £8,075 | £12,504 | £13,033 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change