Flat
W8
0 beds
1 bath
Chesterton Square, Kensington W8
London, England · W8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-30,492
↘ -33%After 5 Years
Change In Property Value
£30,969
↗ 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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £14,743 | £14,801 | £14,865 | £14,931 | £15,001 | £74,341 |
| Profit Before Tax | £-6,343 | £-6,275 | £-6,126 | £-5,973 | £-5,774 | £-30,492 |
| Profit After Tax | £-6,343 | £-6,275 | £-6,126 | £-5,973 | £-5,774 | £-30,492 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-6,340 | £-6,272 | £-126 | £4,737 | £8,478 | £477 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| 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