Flat W14 1 bed 1 bath

Bramber Road, West Kensington W14

London, England · W14

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-33,582

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

11%

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	£23,265	£23,331	£23,411	£23,493	£23,583	£117,083
Profit Before Tax	£-7,269	£-7,095	£-6,769	£-6,435	£-6,013	£-33,582
Profit After Tax	£-7,269	£-7,095	£-6,769	£-6,435	£-6,013	£-33,582
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£-7,264	£-7,090	£3,230	£11,414	£17,738	£18,027
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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