Flat
W1U
2 beds
1 bath
Chiltern Street, London W1U
London, England · W1U
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-32,199
↘ -18%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £21,127 | £21,198 | £21,261 | £21,340 | £21,420 | £106,345 |
| Profit Before Tax | £-6,823 | £-6,680 | £-6,525 | £-6,235 | £-5,938 | £-32,199 |
| Profit After Tax | £-6,823 | £-6,680 | £-6,525 | £-6,235 | £-5,938 | £-32,199 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-6,817 | £4,321 | £13,111 | £19,894 | £12,265 | £42,774 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change