Flat
W1D
1 bed
1 bath
Bourchier Street, Chinatown W1D
London, England · W1D
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-42,131
↘ -16%After 5 Years
Change In Property Value
£109,051
↗ 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 | £20,796 | £21,108 | £21,425 | £21,960 | £22,509 | £107,798 |
| Total Expenses | £29,820 | £29,901 | £29,973 | £30,069 | £30,166 | £149,929 |
| Profit Before Tax | £-9,024 | £-8,793 | £-8,549 | £-8,109 | £-7,657 | £-42,131 |
| Profit After Tax | £-9,024 | £-8,793 | £-8,549 | £-8,109 | £-7,657 | £-42,131 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £-9,016 | £7,207 | £20,011 | £29,897 | £18,820 | £66,920 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| 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