Flat
W8
0 beds
1 bath
Palace Gardens Terrace, Kensington And Chelsea, London W8
London, England · W8
View property listing
Initial Investment
£95,075First YearProfit From Rental Income
£-30,764
↘ -32%After 5 Years
Change In Property Value
£31,433
↗ 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 | £8,532 | £8,660 | £8,876 | £9,098 | £9,371 | £44,538 |
| Total Expenses | £14,934 | £14,993 | £15,058 | £15,124 | £15,194 | £75,302 |
| Profit Before Tax | £-6,402 | £-6,333 | £-6,181 | £-6,025 | £-5,822 | £-30,764 |
| Profit After Tax | £-6,402 | £-6,333 | £-6,181 | £-6,025 | £-5,822 | £-30,764 |
| Change In Property Value | £3 | £3 | £6,090 | £10,871 | £14,466 | £31,433 |
| Net Return | £-6,399 | £-6,330 | £-91 | £4,846 | £8,644 | £669 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change