Flat W8 2 beds 2 baths

Huntsmore House, Pembroke Road W8

London, England · W8

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£-90,636

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 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	£33,600	£34,104	£34,957	£35,831	£36,905	£175,397
Total Expenses	£52,970	£53,066	£53,195	£53,326	£53,476	£266,033
Profit Before Tax	£-19,370	£-18,962	£-18,238	£-17,495	£-16,571	£-90,636
Profit After Tax	£-19,370	£-18,962	£-18,238	£-17,495	£-16,571	£-90,636
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£-19,358	£-18,950	£5,762	£25,345	£40,438	£33,238
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	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