Flat
W1F
2 beds
1 bath
Brewer Street, London W1F
London, England · W1F
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-49,158
↘ -17%After 5 Years
Change In Property Value
£119,275
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,876 | £22,204 | £22,537 | £23,101 | £23,678 | £113,396 |
| Total Expenses | £32,341 | £32,424 | £32,498 | £32,596 | £32,696 | £162,555 |
| Profit Before Tax | £-10,465 | £-10,219 | £-9,961 | £-9,495 | £-9,018 | £-49,158 |
| Profit After Tax | £-10,465 | £-10,219 | £-9,961 | £-9,495 | £-9,018 | £-49,158 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £-10,456 | £7,281 | £21,277 | £32,073 | £19,941 | £70,116 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change