Flat
W14
2 beds
2 baths
Barons Court Road, West Kensington W14
London, England · W14
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-29,903
↘ -18%After 5 Years
Change In Property Value
£51,511
↗ 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 | £15,972 | £16,212 | £16,617 | £17,032 | £17,543 | £83,376 |
| Total Expenses | £22,535 | £22,585 | £22,650 | £22,717 | £22,792 | £113,279 |
| Profit Before Tax | £-6,563 | £-6,374 | £-6,033 | £-5,684 | £-5,249 | £-29,903 |
| Profit After Tax | £-6,563 | £-6,374 | £-6,033 | £-5,684 | £-5,249 | £-29,903 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £-6,558 | £-6,369 | £3,947 | £12,130 | £18,457 | £21,608 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change