Flat
W1D
2 beds
2 baths
Oxford Street, London W1D
London, England · W1D
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-48,068
↘ -15%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,696 | £25,066 | £25,442 | £26,078 | £26,730 | £128,014 |
| Total Expenses | £35,036 | £35,123 | £35,201 | £35,307 | £35,415 | £176,082 |
| Profit Before Tax | £-10,340 | £-10,056 | £-9,759 | £-9,228 | £-8,684 | £-48,068 |
| Profit After Tax | £-10,340 | £-10,056 | £-9,759 | £-9,228 | £-8,684 | £-48,068 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £-10,330 | £8,944 | £24,156 | £35,903 | £22,757 | £81,430 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 7% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change