Flat
W1G
1 bed
1 bath
Weymouth Street W1G
London, England · W1G
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£-39,323
↘ -16%After 5 Years
Change In Property Value
£99,509
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,984 | £19,269 | £19,558 | £20,047 | £20,548 | £98,405 |
| Total Expenses | £27,386 | £27,465 | £27,535 | £27,625 | £27,718 | £137,729 |
| Profit Before Tax | £-8,402 | £-8,196 | £-7,977 | £-7,579 | £-7,170 | £-39,323 |
| Profit After Tax | £-8,402 | £-8,196 | £-7,977 | £-7,579 | £-7,170 | £-39,323 |
| Change In Property Value | £7 | £14,600 | £26,061 | £34,680 | £24,160 | £99,509 |
| Net Return | £-8,395 | £6,404 | £18,085 | £27,102 | £16,990 | £60,186 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 7% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change