Flat W8 2 beds 2 baths

Pembroke Road, London W8

London, England · W8

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£-87,314

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 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	£32,196	£32,679	£33,496	£34,333	£35,363	£168,067
Total Expenses	£50,846	£50,940	£51,065	£51,192	£51,338	£255,381
Profit Before Tax	£-18,650	£-18,261	£-17,569	£-16,859	£-15,975	£-87,314
Profit After Tax	£-18,650	£-18,261	£-17,569	£-16,859	£-15,975	£-87,314
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£-18,638	£-18,250	£5,432	£24,197	£38,659	£31,399
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	1%	6%	10%	8%

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