Flat W8 1 bed 1 bath

Phillimore Gardens, London W8

London, England · W8

Initial Investment

First Year

£338,250First Year

Profit From Rental Income

After 5 Years

£55,035

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£102,196

↗ 10%After 5 Years

Return On Investment

46%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£63,924	£64,883	£66,505	£68,168	£70,213	£333,692
Total Expenses	£52,563	£52,817	£53,127	£53,445	£53,796	£265,748
Profit Before Tax	£11,361	£12,066	£13,378	£14,723	£16,416	£67,944
Profit After Tax	£9,203	£9,773	£10,836	£11,925	£13,297	£55,035
Change In Property Value	£10	£10	£19,800	£35,344	£47,032	£102,196
Net Return	£9,213	£9,783	£30,636	£47,269	£60,330	£157,231
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change