Flat
W1F
1 bed
1 bath
Wardour Street, London, Greater London W1F
London, England · W1F
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-38,107
↘ -18%After 5 Years
Change In Property Value
£85,196
↗ 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 | £15,624 | £15,858 | £16,096 | £16,499 | £16,911 | £80,988 |
| Total Expenses | £23,672 | £23,745 | £23,810 | £23,892 | £23,976 | £119,095 |
| Profit Before Tax | £-8,048 | £-7,887 | £-7,714 | £-7,393 | £-7,065 | £-38,107 |
| Profit After Tax | £-8,048 | £-7,887 | £-7,714 | £-7,393 | £-7,065 | £-38,107 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £-8,042 | £4,613 | £14,599 | £22,298 | £13,620 | £47,090 |
| 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