Flat
W10
2 beds
1 bath
Ladbroke Grove, North Kensington W10
London, England · W10
View property listing
Initial Investment
£258,000First YearProfit From Rental Income
£-54,665
↘ -21%After 5 Years
Change In Property Value
£79,486
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £34,860 | £34,940 | £35,042 | £35,146 | £35,262 | £175,251 |
| Profit Before Tax | £-11,760 | £-11,494 | £-11,009 | £-10,512 | £-9,890 | £-54,665 |
| Profit After Tax | £-11,760 | £-11,494 | £-11,009 | £-10,512 | £-9,890 | £-54,665 |
| Change In Property Value | £8 | £8 | £15,400 | £27,490 | £36,581 | £79,486 |
| Net Return | £-11,752 | £-11,486 | £4,391 | £16,977 | £26,691 | £24,821 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 10% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change