Flat W14 1 bed 1 bath

Trinity House, Kensington High Street, Kensington W14

London, England · W14

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£-46,931

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£78,454

↗ 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	£24,324	£24,689	£25,306	£25,939	£26,717	£126,975
Total Expenses	£34,585	£34,668	£34,773	£34,880	£35,000	£173,906
Profit Before Tax	£-10,261	£-9,979	£-9,466	£-8,941	£-8,283	£-46,931
Profit After Tax	£-10,261	£-9,979	£-9,466	£-8,941	£-8,283	£-46,931
Change In Property Value	£8	£8	£15,200	£27,133	£36,106	£78,454
Net Return	£-10,254	£-9,971	£5,734	£18,192	£27,822	£31,523
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-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