Flat W8 2 beds 2 baths

Pembroke Road, Kensington, London W8

London, England · W8

Initial Investment

First Year

£500,250First Year

Profit From Rental Income

After 5 Years

£-103,668

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£144,004

↗ 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	£39,060	£39,646	£40,637	£41,653	£42,903	£203,898
Total Expenses	£61,253	£61,357	£61,499	£61,645	£61,812	£307,566
Profit Before Tax	£-22,193	£-21,711	£-20,862	£-19,992	£-18,910	£-103,668
Profit After Tax	£-22,193	£-21,711	£-20,862	£-19,992	£-18,910	£-103,668
Change In Property Value	£14	£14	£27,901	£49,802	£66,273	£144,004
Net Return	£-22,179	£-21,697	£7,038	£29,811	£47,363	£40,336
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	1%	6%	9%	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