Flat W8 1 bed 1 bath

Pembroke Road, Kensington W8

London, England · W8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-22,567

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£15,990	£16,056	£16,114	£16,185	£16,257	£80,603
Profit Before Tax	£-4,794	£-4,692	£-4,580	£-4,362	£-4,139	£-22,567
Profit After Tax	£-4,794	£-4,692	£-4,580	£-4,362	£-4,139	£-22,567
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£-4,790	£3,308	£9,700	£14,640	£9,100	£31,958
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	3%	8%	11%	7%	25%

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