Flat W11 1 bed 1 bath

Royal Crescent Mews, London W11

London, England · W11

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£-24,694

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£119,275

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,120	£27,527	£27,940	£28,638	£29,354	£140,579
Total Expenses	£32,865	£32,956	£33,038	£33,150	£33,264	£165,273
Profit Before Tax	£-5,745	£-5,429	£-5,098	£-4,512	£-3,910	£-24,694
Profit After Tax	£-5,745	£-5,429	£-5,098	£-4,512	£-3,910	£-24,694
Change In Property Value	£9	£17,500	£31,238	£41,569	£28,959	£119,275
Net Return	£-5,736	£12,071	£26,139	£37,057	£25,050	£94,581
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	8%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change