Flat
W1U
2 beds
2 baths
George Street, London W1U
London, England · W1U
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-69,818
↘ -13%After 5 Years
Change In Property Value
£204,471
↗ 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 | £39,000 | £39,585 | £40,179 | £41,183 | £42,213 | £202,160 |
| Total Expenses | £54,163 | £54,271 | £54,371 | £54,514 | £54,659 | £271,978 |
| Profit Before Tax | £-15,163 | £-14,686 | £-14,193 | £-13,330 | £-12,446 | £-69,818 |
| Profit After Tax | £-15,163 | £-14,686 | £-14,193 | £-13,330 | £-12,446 | £-69,818 |
| Change In Property Value | £15 | £30,000 | £53,551 | £71,260 | £49,645 | £204,471 |
| Net Return | £-15,148 | £15,314 | £39,358 | £57,930 | £37,198 | £134,653 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 3% | 7% | 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