Flat
W8
0 beds
1 bath
Vicarage Court, Vicarage Gate, Kensington W8
London, England · W8
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-20,564
↘ -19%After 5 Years
Change In Property Value
£45,665
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,384 | £9,525 | £9,668 | £9,909 | £10,157 | £48,643 |
| Total Expenses | £13,717 | £13,781 | £13,836 | £13,902 | £13,970 | £69,207 |
| Profit Before Tax | £-4,333 | £-4,256 | £-4,169 | £-3,993 | £-3,813 | £-20,564 |
| Profit After Tax | £-4,333 | £-4,256 | £-4,169 | £-3,993 | £-3,813 | £-20,564 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £-4,330 | £2,444 | £7,791 | £11,922 | £7,275 | £25,101 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -19% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change