Flat W11 1 bed 1 bath

Elgin Crescent, London W11

London, England · W11

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-55,257

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£26,352	£26,747	£27,416	£28,101	£28,944	£137,561
Total Expenses	£38,359	£38,444	£38,554	£38,667	£38,794	£192,818
Profit Before Tax	£-12,007	£-11,697	£-11,138	£-10,565	£-9,849	£-55,257
Profit After Tax	£-12,007	£-11,697	£-11,138	£-10,565	£-9,849	£-55,257
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-11,998	£-11,689	£5,862	£19,780	£30,532	£32,487
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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