Flat W11 1 bed 1 bath

Elgin Crescent, London W11

London, England · W11

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£-52,582

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£82,480

↗ 10%After 5 Years

Return On Investment

11%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,768	£25,140	£25,768	£26,412	£27,205	£129,292
Total Expenses	£36,177	£36,260	£36,366	£36,474	£36,596	£181,874
Profit Before Tax	£-11,409	£-11,121	£-10,598	£-10,062	£-9,392	£-52,582
Profit After Tax	£-11,409	£-11,121	£-10,598	£-10,062	£-9,392	£-52,582
Change In Property Value	£8	£8	£15,980	£28,525	£37,958	£82,480
Net Return	£-11,401	£-11,113	£5,382	£18,463	£28,567	£29,898
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change