Flat W8 0 beds 1 bath

Cheniston Gardens, Kensington W8

London, England · W8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-18,030

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,101	£7,207	£7,388	£7,572	£36,264
Total Expenses	£10,743	£10,804	£10,855	£10,915	£10,976	£54,294
Profit Before Tax	£-3,747	£-3,703	£-3,648	£-3,528	£-3,404	£-18,030
Profit After Tax	£-3,747	£-3,703	£-3,648	£-3,528	£-3,404	£-18,030
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£-3,745	£1,297	£5,277	£8,349	£4,870	£16,048
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	2%	7%	11%	6%	21%

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