Flat W1H 1 bed 1 bath

Tressard Court, 46-48 Harrowby Street W1H

London, England · W1H

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£-30,001

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£76,336

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£21,530	£21,603	£21,667	£21,747	£21,830	£108,377
Profit Before Tax	£-6,410	£-6,256	£-6,090	£-5,781	£-5,464	£-30,001
Profit After Tax	£-6,410	£-6,256	£-6,090	£-5,781	£-5,464	£-30,001
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£-6,404	£4,944	£13,903	£20,823	£13,070	£46,335
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	11%	7%	25%

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