Flat
W1J
1 bed
1 bath
Hertford Street, London W1J
London, England · W1J
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-41,507
↘ -20%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,240 | £15,469 | £15,701 | £16,093 | £16,495 | £78,998 |
| Total Expenses | £23,955 | £24,028 | £24,092 | £24,173 | £24,256 | £120,505 |
| Profit Before Tax | £-8,715 | £-8,559 | £-8,392 | £-8,080 | £-7,761 | £-41,507 |
| Profit After Tax | £-8,715 | £-8,559 | £-8,392 | £-8,080 | £-7,761 | £-41,507 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £-8,709 | £4,141 | £14,278 | £22,087 | £13,256 | £45,053 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | 2% | 7% | 10% | 6% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change