Flat
W14
1 bed
1 bath
Kenton Court, Kensington High Street London W14
London, England · W14
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£34,497
↗ 21%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
53%
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 | £32,400 | £32,886 | £33,708 | £34,551 | £35,587 | £169,132 |
| Total Expenses | £25,078 | £25,172 | £25,297 | £25,425 | £25,572 | £126,544 |
| Profit Before Tax | £7,323 | £7,714 | £8,411 | £9,125 | £10,016 | £42,588 |
| Profit After Tax | £5,931 | £6,248 | £6,813 | £7,392 | £8,113 | £34,497 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,936 | £6,253 | £16,813 | £25,242 | £31,866 | £86,111 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change