Flat
W8
1 bed
1 bath
Pembroke Road, London W8
London, England · W8
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£13,643
↗ 9%After 5 Years
Change In Property Value
£46,969
↗ 10%After 5 Years
Return On Investment
41%
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 | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £22,554 | £22,638 | £22,744 | £22,853 | £22,976 | £113,765 |
| Profit Before Tax | £2,466 | £2,758 | £3,286 | £3,828 | £4,506 | £16,843 |
| Profit After Tax | £1,997 | £2,234 | £2,662 | £3,101 | £3,650 | £13,643 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £2,002 | £2,238 | £11,762 | £19,344 | £25,265 | £60,612 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change