Flat
W14
2 beds
1 bath
Stanwick Road, West Kensington, London W14
London, England · W14
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£23,097
↗ 11%After 5 Years
Change In Property Value
£67,093
↗ 10%After 5 Years
Return On Investment
42%
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 | £35,736 | £36,272 | £37,179 | £38,108 | £39,252 | £186,547 |
| Total Expenses | £31,360 | £31,460 | £31,594 | £31,730 | £31,887 | £158,032 |
| Profit Before Tax | £4,376 | £4,812 | £5,585 | £6,378 | £7,364 | £28,515 |
| Profit After Tax | £3,544 | £3,898 | £4,524 | £5,166 | £5,965 | £23,097 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £3,551 | £3,904 | £17,523 | £28,370 | £36,842 | £90,191 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change