Flat W8 1 bed 1 bath

Phillimore Gardens, London W8

London, England · W8

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£-72,278

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 10%After 5 Years

Return On Investment

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	£25,896	£26,284	£26,942	£27,615	£28,444	£135,181
Total Expenses	£41,289	£41,374	£41,482	£41,594	£41,719	£207,458
Profit Before Tax	£-15,393	£-15,089	£-14,541	£-13,979	£-13,276	£-72,278
Profit After Tax	£-15,393	£-15,089	£-14,541	£-13,979	£-13,276	£-72,278
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£-15,384	£-15,080	£3,959	£19,045	£30,669	£23,209
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	1%	6%	10%	7%

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