Flat W8 0 beds 0 baths

Earls Court Road, London W8

London, England · W8

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£-39,829

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 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	£12,324	£12,509	£12,822	£13,142	£13,536	£64,333
Total Expenses	£20,689	£20,754	£20,828	£20,904	£20,986	£104,162
Profit Before Tax	£-8,365	£-8,245	£-8,007	£-7,762	£-7,450	£-39,829
Profit After Tax	£-8,365	£-8,245	£-8,007	£-7,762	£-7,450	£-39,829
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£-8,361	£-8,241	£794	£7,946	£13,454	£5,592
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	9%	4%

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