Flat W11 1 bed 0 baths

St. Marks Place, London W11

London, England · W11

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-13,528

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£25,900

↗ 14%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,892	£5,980	£6,070	£6,222	£6,377	£30,542
Total Expenses	£8,702	£8,761	£8,811	£8,868	£8,926	£44,070
Profit Before Tax	£-2,810	£-2,781	£-2,741	£-2,646	£-2,549	£-13,528
Profit After Tax	£-2,810	£-2,781	£-2,741	£-2,646	£-2,549	£-13,528
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£-2,809	£1,019	£4,042	£6,380	£3,739	£12,372
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-23%
Total Net Return (%)	-5%	2%	7%	11%	6%	21%

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