Flat
W14
2 beds
2 baths
Sherrin House, West Kensington W14
London, England · W14
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£64,467
↗ 12%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
40%
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 | £82,500 | £83,737 | £85,831 | £87,977 | £90,616 | £430,661 |
| Total Expenses | £69,763 | £69,932 | £70,185 | £70,443 | £70,750 | £351,072 |
| Profit Before Tax | £12,738 | £13,805 | £15,646 | £17,534 | £19,866 | £79,589 |
| Profit After Tax | £10,317 | £11,182 | £12,674 | £14,202 | £16,092 | £64,467 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £10,332 | £11,197 | £42,674 | £67,753 | £87,353 | £219,310 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change