Flat W10 1 bed 1 bath

Ladbroke Grove, North Kensington W10

London, England · W10

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-19,312

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 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	£12,756	£12,947	£13,142	£13,470	£13,807	£66,122
Total Expenses	£16,950	£17,019	£17,080	£17,154	£17,231	£85,433
Profit Before Tax	£-4,194	£-4,072	£-3,938	£-3,684	£-3,424	£-19,312
Profit After Tax	£-4,194	£-4,072	£-3,938	£-3,684	£-3,424	£-19,312
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£-4,190	£4,428	£11,235	£16,506	£10,642	£38,622
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