Flat
W8
3 beds
2 baths
Duchess Of Bedfords Walk, Campden Hill W8
London, England · W8
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£59,575
↗ 12%After 5 Years
Change In Property Value
£144,520
↗ 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 | £76,992 | £78,147 | £80,101 | £82,103 | £84,566 | £401,909 |
| Total Expenses | £65,244 | £65,406 | £65,644 | £65,888 | £66,177 | £328,359 |
| Profit Before Tax | £11,748 | £12,741 | £14,457 | £16,215 | £18,389 | £73,550 |
| Profit After Tax | £9,516 | £10,320 | £11,710 | £13,134 | £14,895 | £59,575 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £9,530 | £10,334 | £39,710 | £63,115 | £81,406 | £204,095 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change