Flat W1J 0 beds 1 bath

Hertford Street, London W1J

London, England · W1J

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£-33,192

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 14%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£18,077	£18,144	£18,202	£18,273	£18,345	£91,041
Profit Before Tax	£-6,917	£-6,817	£-6,705	£-6,488	£-6,265	£-33,192
Profit After Tax	£-6,917	£-6,817	£-6,705	£-6,488	£-6,265	£-33,192
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£-6,913	£2,483	£9,896	£15,603	£9,124	£30,194
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	2%	7%	10%	6%	20%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change