Flat
W8
0 beds
1 bath
Chesterton Square, Kensington W8
London, England · W8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-27,169
↘ -36%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
-2%
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 | £6,996 | £7,101 | £7,278 | £7,460 | £7,684 | £36,520 |
| Total Expenses | £12,618 | £12,675 | £12,736 | £12,798 | £12,863 | £63,689 |
| Profit Before Tax | £-5,622 | £-5,574 | £-5,457 | £-5,337 | £-5,178 | £-27,169 |
| Profit After Tax | £-5,622 | £-5,574 | £-5,457 | £-5,337 | £-5,178 | £-27,169 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-5,620 | £-5,571 | £-457 | £3,588 | £6,698 | £-1,362 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -7% | -1% | 5% | 9% | -2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change