Flat W8 1 bed 1 bath

10 Palmerston House, 60 Kensington Place, London W8

London, England · W8

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-67,299

↘ -32%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

-1%

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	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£31,432	£31,571	£31,720	£31,873	£32,033	£158,630
Profit Before Tax	£-13,936	£-13,813	£-13,518	£-13,216	£-12,816	£-67,299
Profit After Tax	£-13,936	£-13,813	£-13,518	£-13,216	£-12,816	£-67,299
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£-13,930	£-13,806	£-1,018	£9,097	£16,876	£-2,781
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-32%
Total Net Return (%)	-7%	-7%	0%	4%	8%	-1%

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