Flat
W8
2 beds
2 baths
Pembroke Road, Kensington, London W8
London, England · W8
View property listing
Initial Investment
£500,250First YearProfit From Rental Income
£-98,906
↘ -20%After 5 Years
Change In Property Value
£144,004
↗ 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 | £39,060 | £39,646 | £40,637 | £41,653 | £42,903 | £203,898 |
| Total Expenses | £60,341 | £60,424 | £60,547 | £60,672 | £60,820 | £302,804 |
| Profit Before Tax | £-21,281 | £-20,778 | £-19,910 | £-19,019 | £-17,918 | £-98,906 |
| Profit After Tax | £-21,281 | £-20,778 | £-19,910 | £-19,019 | £-17,918 | £-98,906 |
| Change In Property Value | £14 | £14 | £27,901 | £49,802 | £66,273 | £144,004 |
| Net Return | £-21,267 | £-20,764 | £7,991 | £30,783 | £48,355 | £45,098 |
| 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