Flat
W8
2 beds
2 baths
Huntsmore House, Pembroke Road, London W8
London, England · W8
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£-76,918
↘ -23%After 5 Years
Change In Property Value
£102,712
↗ 10%After 5 Years
Return On Investment
8%
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 | £27,864 | £28,282 | £28,989 | £29,714 | £30,605 | £145,454 |
| Total Expenses | £44,263 | £44,351 | £44,464 | £44,581 | £44,713 | £222,372 |
| Profit Before Tax | £-16,399 | £-16,069 | £-15,475 | £-14,867 | £-14,107 | £-76,918 |
| Profit After Tax | £-16,399 | £-16,069 | £-15,475 | £-14,867 | £-14,107 | £-76,918 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £-16,389 | £-16,059 | £4,425 | £20,655 | £33,162 | £25,794 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change