Flat
W1F
1 bed
1 bath
Marshall Street, London, Greater London W1F
London, England · W1F
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-39,217
↘ -18%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £24,539 | £24,613 | £24,679 | £24,762 | £24,848 | £123,440 |
| Profit Before Tax | £-8,291 | £-8,121 | £-7,940 | £-7,605 | £-7,261 | £-39,217 |
| Profit After Tax | £-8,291 | £-8,121 | £-7,940 | £-7,605 | £-7,261 | £-39,217 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £-8,284 | £4,879 | £15,266 | £23,275 | £14,251 | £49,387 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change