Flat W8 3 beds 2 baths

Duchess Of Bedfords Walk, Campden Hill W8

London, England · W8

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£-52,779

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£190,840

↗ 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	£39,204	£39,792	£40,389	£41,399	£42,434	£203,217
Total Expenses	£50,965	£51,074	£51,175	£51,318	£51,464	£255,996
Profit Before Tax	£-11,761	£-11,282	£-10,786	£-9,919	£-9,030	£-52,779
Profit After Tax	£-11,761	£-11,282	£-10,786	£-9,919	£-9,030	£-52,779
Change In Property Value	£14	£28,000	£49,980	£66,510	£46,335	£190,840
Net Return	£-11,747	£16,718	£39,195	£56,591	£37,305	£138,061
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