Flat W8 1 bed 1 bath

Pembroke Road, Kensington W8

London, England · W8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-37,193

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£18,990	£19,052	£19,124	£19,197	£19,275	£95,638
Profit Before Tax	£-7,794	£-7,688	£-7,476	£-7,258	£-6,978	£-37,193
Profit After Tax	£-7,794	£-7,688	£-7,476	£-7,258	£-6,978	£-37,193
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-7,790	£-7,684	£524	£7,023	£12,025	£4,098
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	0%	5%	9%	3%

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