Flat W14 2 beds 1 bath

Mornington Avenue, West Kensington W14

London, England · W14

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-42,302

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

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	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£24,935	£25,040	£25,155	£25,274	£25,400	£125,803
Profit Before Tax	£-8,939	£-8,804	£-8,514	£-8,216	£-7,830	£-42,302
Profit After Tax	£-8,939	£-8,804	£-8,514	£-8,216	£-7,830	£-42,302
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£-8,934	£-8,799	£1,486	£9,633	£15,921	£9,307
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-5%	-5%	1%	6%	10%	6%

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