Flat W10 1 bed 1 bath

Ladbroke Grove, North Kensington W10

London, England · W10

Initial Investment

First Year

£138,982First Year

Profit From Rental Income

After 5 Years

£-19,436

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£58,608

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,900	£13,094	£13,290	£13,622	£13,963	£66,868
Total Expenses	£17,124	£17,193	£17,254	£17,329	£17,405	£86,304
Profit Before Tax	£-4,224	£-4,099	£-3,964	£-3,707	£-3,443	£-19,436
Profit After Tax	£-4,224	£-4,099	£-3,964	£-3,707	£-3,443	£-19,436
Change In Property Value	£4	£8,599	£15,349	£20,426	£14,230	£58,608
Net Return	£-4,219	£4,500	£11,386	£16,719	£10,787	£39,172
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change