Flat W1B 1 bed 1 bath

Park Crescent, London W1B

London, England · W1B

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-91,384

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,996	£25,371	£26,005	£26,655	£27,455	£130,483
Total Expenses	£44,175	£44,258	£44,364	£44,473	£44,596	£221,867
Profit Before Tax	£-19,179	£-18,887	£-18,359	£-17,818	£-17,141	£-91,384
Profit After Tax	£-19,179	£-18,887	£-18,359	£-17,818	£-17,141	£-91,384
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£-19,169	£-18,877	£1,641	£17,883	£30,366	£11,845
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	0%	5%	9%	3%

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