Flat
W8
2 beds
2 baths
Huntsmore House, 35 Pembroke Road W8
London, England · W8
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£-49,603
↘ -11%After 5 Years
Change In Property Value
£176,527
↗ 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 | £36,264 | £36,808 | £37,360 | £38,294 | £39,251 | £187,978 |
| Total Expenses | £47,293 | £47,397 | £47,494 | £47,629 | £47,767 | £237,580 |
| Profit Before Tax | £-11,029 | £-10,589 | £-10,134 | £-9,335 | £-8,516 | £-49,603 |
| Profit After Tax | £-11,029 | £-10,589 | £-10,134 | £-9,335 | £-8,516 | £-49,603 |
| Change In Property Value | £13 | £25,900 | £46,232 | £61,522 | £42,860 | £176,527 |
| Net Return | £-11,016 | £15,311 | £36,098 | £52,187 | £34,344 | £126,924 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 3% | 8% | 11% | 7% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change