Flat
W14
1 bed
1 bath
West Kensington Court, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£114,325First YearProfit From Rental Income
£-27,693
↘ -24%After 5 Years
Change In Property Value
£37,111
↗ 10%After 5 Years
Return On Investment
8%
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 | £11,508 | £11,681 | £11,973 | £12,272 | £12,640 | £60,073 |
| Total Expenses | £17,414 | £17,477 | £17,549 | £17,623 | £17,703 | £87,766 |
| Profit Before Tax | £-5,906 | £-5,797 | £-5,577 | £-5,351 | £-5,063 | £-27,693 |
| Profit After Tax | £-5,906 | £-5,797 | £-5,577 | £-5,351 | £-5,063 | £-27,693 |
| Change In Property Value | £4 | £4 | £7,190 | £12,834 | £17,079 | £37,111 |
| Net Return | £-5,902 | £-5,793 | £1,613 | £7,483 | £12,016 | £9,418 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change