Flat
W1H
1 bed
1 bath
Stourcliffe Street, London W1H
London, England · W1H
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-24,226
↘ -19%After 5 Years
Change In Property Value
£53,844
↗ 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 | £10,668 | £10,828 | £10,990 | £11,265 | £11,547 | £55,298 |
| Total Expenses | £15,776 | £15,842 | £15,899 | £15,968 | £16,039 | £79,525 |
| Profit Before Tax | £-5,108 | £-5,014 | £-4,909 | £-4,703 | £-4,492 | £-24,226 |
| Profit After Tax | £-5,108 | £-5,014 | £-4,909 | £-4,703 | £-4,492 | £-24,226 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £-5,104 | £2,886 | £9,193 | £14,062 | £8,581 | £29,618 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -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