Flat W8 0 beds 1 bath

Kensington High Street, London W8

London, England · W8

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-40,717

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£36,975	£37,067	£37,150	£37,264	£37,381	£185,836
Profit Before Tax	£-8,979	£-8,651	£-8,308	£-7,701	£-7,078	£-40,717
Profit After Tax	£-8,979	£-8,651	£-8,308	£-7,701	£-7,078	£-40,717
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£-8,969	£11,350	£27,392	£39,806	£26,018	£95,597
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
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