Flat
W1F
1 bed
1 bath
City Of Westminster Dwellings, 20 Marshall Street, London W1F
London, England · W1F
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-30,331
↘ -21%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,256 | £11,425 | £11,596 | £11,886 | £12,183 | £58,346 |
| Total Expenses | £17,604 | £17,671 | £17,729 | £17,800 | £17,873 | £88,678 |
| Profit Before Tax | £-6,348 | £-6,246 | £-6,133 | £-5,914 | £-5,689 | £-30,331 |
| Profit After Tax | £-6,348 | £-6,246 | £-6,133 | £-5,914 | £-5,689 | £-30,331 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £-6,344 | £2,754 | £9,932 | £15,464 | £9,204 | £31,010 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 6% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change