Flat
W11
1 bed
1 bath
Royal Crescent Mews, London W11
London, England · W11
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-56,608
↘ -19%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
11%
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 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £39,428 | £39,514 | £39,626 | £39,740 | £39,870 | £198,178 |
| Profit Before Tax | £-12,308 | £-11,988 | £-11,411 | £-10,820 | £-10,082 | £-56,608 |
| Profit After Tax | £-12,308 | £-11,988 | £-11,411 | £-10,820 | £-10,082 | £-56,608 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £-12,299 | £-11,979 | £6,089 | £20,418 | £31,487 | £33,717 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change