Flat
W10
1 bed
1 bath
Ladbroke Grove, North Kensington W10
London, England · W10
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£-35,129
↘ -25%After 5 Years
Change In Property Value
£44,383
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,900 | £13,094 | £13,421 | £13,756 | £14,169 | £67,340 |
| Total Expenses | £20,348 | £20,414 | £20,489 | £20,567 | £20,651 | £102,469 |
| Profit Before Tax | £-7,448 | £-7,320 | £-7,068 | £-6,810 | £-6,482 | £-35,129 |
| Profit After Tax | £-7,448 | £-7,320 | £-7,068 | £-6,810 | £-6,482 | £-35,129 |
| Change In Property Value | £4 | £4 | £8,599 | £15,350 | £20,426 | £44,383 |
| Net Return | £-7,444 | £-7,316 | £1,531 | £8,539 | £13,944 | £9,254 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change