Flat W8 2 beds 2 baths

Pembroke Road, Kensington, London W8

London, England · W8

Initial Investment

First Year

£500,250First Year

Profit From Rental Income

After 5 Years

£-52,646

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£190,158

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,060	£39,646	£40,241	£41,247	£42,278	£202,471
Total Expenses	£50,790	£50,899	£50,999	£51,142	£51,287	£255,117
Profit Before Tax	£-11,730	£-11,253	£-10,759	£-9,895	£-9,010	£-52,646
Profit After Tax	£-11,730	£-11,253	£-10,759	£-9,895	£-9,010	£-52,646
Change In Property Value	£14	£27,900	£49,802	£66,272	£46,170	£190,158
Net Return	£-11,716	£16,647	£39,043	£56,377	£37,160	£137,512
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-2%	3%	8%	11%	7%	27%

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