Terraced W2 2 beds 2 baths

Kensington Gardens Square, London W2

London, England · W2

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-33,011

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 10%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,320	£31,790	£32,585	£33,399	£34,401	£163,495
Total Expenses	£39,141	£39,200	£39,290	£39,382	£39,493	£196,506
Profit Before Tax	£-7,821	£-7,410	£-6,705	£-5,983	£-5,092	£-33,011
Profit After Tax	£-7,821	£-7,410	£-6,705	£-5,983	£-5,092	£-33,011
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-7,812	£-7,401	£11,195	£25,969	£37,427	£59,378
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	4%	9%	12%	20%

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