Flat W1T 1 bed 1 bath

Conway Street, London W1T

London, England · W1T

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-56,907

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£29,544	£29,617	£29,704	£29,794	£29,893	£148,551
Profit Before Tax	£-11,988	£-11,797	£-11,439	£-11,072	£-10,609	£-56,907
Profit After Tax	£-11,988	£-11,797	£-11,439	£-11,072	£-10,609	£-56,907
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-11,982	£-11,791	£1,561	£12,133	£20,270	£10,192
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-5%	1%	6%	9%	5%

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