Flat W8 2 beds 1 bath

Kensington Court, Kensington, London W8

London, England · W8

Initial Investment

First Year

£249,250First Year

Profit From Rental Income

After 5 Years

£-33,003

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£101,554

↗ 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	£20,856	£21,169	£21,486	£22,024	£22,574	£108,109
Total Expenses	£28,056	£28,137	£28,210	£28,306	£28,403	£141,112
Profit Before Tax	£-7,200	£-6,968	£-6,724	£-6,282	£-5,829	£-33,003
Profit After Tax	£-7,200	£-6,968	£-6,724	£-6,282	£-5,829	£-33,003
Change In Property Value	£7	£14,900	£26,597	£35,393	£24,657	£101,554
Net Return	£-7,193	£7,932	£19,873	£29,111	£18,828	£68,551
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-13%
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