Flat W1F 1 bed 1 bath

Marshall Street, Soho, London W1F

London, England · W1F

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-40,328

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 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	£16,872	£17,125	£17,382	£17,817	£18,262	£87,457
Total Expenses	£25,405	£25,481	£25,547	£25,633	£25,720	£127,786
Profit Before Tax	£-8,533	£-8,356	£-8,165	£-7,816	£-7,458	£-40,328
Profit After Tax	£-8,533	£-8,356	£-8,165	£-7,816	£-7,458	£-40,328
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£-8,527	£5,145	£15,932	£24,251	£14,882	£51,684
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	2%	7%	11%	7%	23%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change