Flat W1B 1 bed 1 bath

Park Crescent, London W1B

London, England · W1B

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-65,764

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,248	£31,717	£32,192	£32,997	£33,822	£161,977
Total Expenses	£45,344	£45,440	£45,529	£45,651	£45,776	£227,741
Profit Before Tax	£-14,096	£-13,724	£-13,337	£-12,654	£-11,954	£-65,764
Profit After Tax	£-14,096	£-13,724	£-13,337	£-12,654	£-11,954	£-65,764
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£-14,083	£11,277	£31,289	£46,730	£29,416	£104,629
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	7%	11%	7%	24%

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