Flat W8 1 bed 1 bath

Phillimore Gardens, London W8

London, England · W8

Initial Investment

First Year

£338,250First Year

Profit From Rental Income

After 5 Years

£-76,603

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£102,196

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,720	£28,136	£28,839	£29,560	£30,447	£144,702
Total Expenses	£44,050	£44,138	£44,251	£44,367	£44,498	£221,305
Profit Before Tax	£-16,330	£-16,002	£-15,412	£-14,807	£-14,051	£-76,603
Profit After Tax	£-16,330	£-16,002	£-15,412	£-14,807	£-14,051	£-76,603
Change In Property Value	£10	£10	£19,800	£35,344	£47,032	£102,196
Net Return	£-16,320	£-15,992	£4,388	£20,537	£32,981	£25,594
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	1%	6%	10%	8%

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