Flat
W8
0 beds
1 bath
Vicarage Court, Vicarage Gate, Kensington W8
London, England · W8
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-32,812
↘ -31%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,384 | £9,525 | £9,763 | £10,007 | £10,307 | £48,986 |
| Total Expenses | £16,230 | £16,290 | £16,356 | £16,425 | £16,497 | £81,797 |
| Profit Before Tax | £-6,846 | £-6,765 | £-6,593 | £-6,418 | £-6,190 | £-32,812 |
| Profit After Tax | £-6,846 | £-6,765 | £-6,593 | £-6,418 | £-6,190 | £-32,812 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-6,842 | £-6,761 | £107 | £5,542 | £9,725 | £1,770 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change