Flat
W1H
1 bed
1 bath
Seymour Street, London W1H
London, England · W1H
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-30,511
↘ -16%After 5 Years
Change In Property Value
£78,381
↗ 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 | £15,528 | £15,761 | £15,997 | £16,397 | £16,807 | £80,491 |
| Total Expenses | £22,053 | £22,127 | £22,191 | £22,273 | £22,357 | £111,002 |
| Profit Before Tax | £-6,525 | £-6,366 | £-6,194 | £-5,876 | £-5,550 | £-30,511 |
| Profit After Tax | £-6,525 | £-6,366 | £-6,194 | £-5,876 | £-5,550 | £-30,511 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £-6,520 | £5,134 | £14,334 | £21,441 | £13,481 | £47,870 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 8% | 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