Terraced W12 2 beds 1 bath

Eynham Road, North Kensington, London W12

London, England · W12

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£-3,252

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,676	£27,076	£27,753	£28,447	£29,300	£139,252
Total Expenses	£28,361	£28,413	£28,491	£28,572	£28,668	£142,504
Profit Before Tax	£-1,685	£-1,337	£-738	£-125	£633	£-3,252
Profit After Tax	£-1,685	£-1,337	£-738	£-125	£633	£-3,252
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£-1,679	£-1,330	£11,962	£22,545	£30,800	£62,298
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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