Terraced W8 0 beds 1 bath

Broadwalk Court, 79 Palace Gardens Terrace, London W8

London, England · W8

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-7,795

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,073	£10,224	£10,480	£10,742	£51,442
Total Expenses	£11,788	£11,816	£11,841	£11,877	£11,914	£59,237
Profit Before Tax	£-1,864	£-1,743	£-1,617	£-1,398	£-1,172	£-7,795
Profit After Tax	£-1,864	£-1,743	£-1,617	£-1,398	£-1,172	£-7,795
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£-1,861	£4,657	£9,807	£13,805	£9,418	£35,826
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	5%	10%	14%	9%	36%

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