Flat W1H 2 beds 1 bath

Macready House, Crawford Street, London W1H

London, England · W1H

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-74,816

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£24,300	£24,665	£25,281	£25,913	£26,691	£126,849
Total Expenses	£40,138	£40,220	£40,325	£40,432	£40,552	£201,666
Profit Before Tax	£-15,838	£-15,555	£-15,043	£-14,519	£-13,861	£-74,816
Profit After Tax	£-15,838	£-15,555	£-15,043	£-14,519	£-13,861	£-74,816
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£-15,829	£-15,546	£2,957	£17,612	£28,895	£18,089
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	6%	10%	6%

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