Flat
W1F
1 bed
1 bath
Wardour Street, London, Greater London W1F
London, England · W1F
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-36,996
↘ -19%After 5 Years
Change In Property Value
£81,788
↗ 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 | £15,000 | £15,225 | £15,453 | £15,840 | £16,236 | £77,754 |
| Total Expenses | £22,805 | £22,878 | £22,941 | £23,022 | £23,104 | £114,750 |
| Profit Before Tax | £-7,805 | £-7,653 | £-7,488 | £-7,182 | £-6,868 | £-36,996 |
| Profit After Tax | £-7,805 | £-7,653 | £-7,488 | £-7,182 | £-6,868 | £-36,996 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £-7,799 | £4,348 | £13,932 | £21,322 | £12,990 | £44,793 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| 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