Flat
W8
1 bed
1 bath
Palace Gardens Terrace, London W8
London, England · W8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-32,181
↘ -31%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
1%
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 | £9,096 | £9,232 | £9,463 | £9,700 | £9,991 | £47,482 |
| Total Expenses | £15,804 | £15,864 | £15,930 | £15,997 | £16,069 | £79,663 |
| Profit Before Tax | £-6,708 | £-6,631 | £-6,466 | £-6,297 | £-6,078 | £-32,181 |
| Profit After Tax | £-6,708 | £-6,631 | £-6,466 | £-6,297 | £-6,078 | £-32,181 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-6,705 | £-6,628 | £34 | £5,305 | £9,362 | £1,368 |
| Return From Rental Income (%) | -7% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -7% | -6% | 0% | 5% | 9% | 1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change