Flat
W8
0 beds
1 bath
Broadwalk Court, 79 Palace Gardens Terrace, London W8
London, England · W8
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-31,809
↘ -32%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £15,592 | £15,652 | £15,718 | £15,785 | £15,856 | £78,603 |
| Profit Before Tax | £-6,628 | £-6,553 | £-6,392 | £-6,226 | £-6,010 | £-31,809 |
| Profit After Tax | £-6,628 | £-6,553 | £-6,392 | £-6,226 | £-6,010 | £-31,809 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-6,625 | £-6,550 | £8 | £5,199 | £9,192 | £1,224 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change