Flat
W10
2 beds
1 bath
Ladbroke Grove, North Kensington W10
London, England · W10
View property listing
Initial Investment
£258,000First YearProfit From Rental Income
£-26,556
↘ -10%After 5 Years
Change In Property Value
£104,962
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £23,798 | £24,393 | £25,003 | £119,741 |
| Total Expenses | £29,085 | £29,169 | £29,246 | £29,347 | £29,451 | £146,297 |
| Profit Before Tax | £-5,985 | £-5,723 | £-5,447 | £-4,954 | £-4,448 | £-26,556 |
| Profit After Tax | £-5,985 | £-5,723 | £-5,447 | £-4,954 | £-4,448 | £-26,556 |
| Change In Property Value | £8 | £15,400 | £27,489 | £36,580 | £25,484 | £104,962 |
| Net Return | £-5,977 | £9,677 | £22,042 | £31,627 | £21,037 | £78,406 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change