Flat
W8
1 bed
1 bath
Kensington Church Street, Kensington, London W8
London, England · W8
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-85,817
↘ -20%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
9%
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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £52,047 | £52,122 | £52,231 | £52,342 | £52,472 | £261,213 |
| Profit Before Tax | £-18,447 | £-18,018 | £-17,274 | £-16,511 | £-15,567 | £-85,817 |
| Profit After Tax | £-18,447 | £-18,018 | £-17,274 | £-16,511 | £-15,567 | £-85,817 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-18,435 | £-18,006 | £6,727 | £26,330 | £41,442 | £38,057 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 6% | 10% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change