Flat W8 2 beds 2 baths

Pembroke Road, London W8

London, England · W8

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-93,959

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 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	£35,004	£35,529	£36,417	£37,328	£38,448	£182,726
Total Expenses	£55,094	£55,193	£55,324	£55,459	£55,614	£276,685
Profit Before Tax	£-20,090	£-19,664	£-18,907	£-18,132	£-17,166	£-93,959
Profit After Tax	£-20,090	£-19,664	£-18,907	£-18,132	£-17,166	£-93,959
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£-20,078	£-19,651	£6,093	£26,494	£42,218	£35,077
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	1%	6%	10%	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