Flat
W8
3 beds
2 baths
Duchess Of Bedfords Walk, Campden Hill W8
London, England · W8
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£-103,983
↘ -21%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,204 | £39,792 | £40,787 | £41,807 | £43,061 | £204,650 |
| Total Expenses | £61,465 | £61,570 | £61,713 | £61,858 | £62,027 | £308,633 |
| Profit Before Tax | £-22,261 | £-21,778 | £-20,926 | £-20,052 | £-18,966 | £-103,983 |
| Profit After Tax | £-22,261 | £-21,778 | £-20,926 | £-20,052 | £-18,966 | £-103,983 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £-22,247 | £-21,764 | £7,075 | £29,929 | £47,545 | £40,537 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 1% | 6% | 9% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change