Flat W8 1 bed 1 bath

Pembroke Road, London W8

London, England · W8

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-28,598

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£16,800	£17,052	£17,308	£17,740	£18,184	£87,084
Total Expenses	£22,985	£23,060	£23,127	£23,212	£23,299	£115,683
Profit Before Tax	£-6,185	£-6,008	£-5,819	£-5,471	£-5,115	£-28,598
Profit After Tax	£-6,185	£-6,008	£-5,819	£-5,471	£-5,115	£-28,598
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£-6,179	£5,992	£15,601	£23,033	£14,743	£53,190
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
Total Net Return (%)	-3%	3%	8%	12%	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