Flat
W8
2 beds
2 baths
Huntsmore House, Pembroke Road W8
London, England · W8
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-46,748
↘ -11%After 5 Years
Change In Property Value
£163,577
↗ 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 | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £43,970 | £44,070 | £44,163 | £44,291 | £44,422 | £220,916 |
| Profit Before Tax | £-10,370 | £-9,966 | £-9,547 | £-8,810 | £-8,054 | £-46,748 |
| Profit After Tax | £-10,370 | £-9,966 | £-9,547 | £-8,810 | £-8,054 | £-46,748 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £-10,358 | £14,034 | £33,293 | £48,198 | £31,662 | £116,829 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 3% | 8% | 11% | 7% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change