Flat W8 0 beds 0 baths

Earls Court Road, London W8

London, England · W8

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£-24,515

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,215	£13,414	£13,749	£14,093	£67,490
Total Expenses	£18,263	£18,333	£18,394	£18,469	£18,546	£92,005
Profit Before Tax	£-5,243	£-5,118	£-4,980	£-4,720	£-4,454	£-24,515
Profit After Tax	£-5,243	£-5,118	£-4,980	£-4,720	£-4,454	£-24,515
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£-5,239	£4,182	£11,620	£17,371	£10,936	£38,871
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	11%	7%	26%

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