Flat
W1U
1 bed
1 bath
Chiltern Street, London W1U
London, England · W1U
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£-32,011
↘ -18%After 5 Years
Change In Property Value
£74,291
↗ 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 | £14,172 | £14,385 | £14,600 | £14,965 | £15,339 | £73,462 |
| Total Expenses | £20,953 | £21,024 | £21,086 | £21,165 | £21,245 | £105,472 |
| Profit Before Tax | £-6,781 | £-6,639 | £-6,486 | £-6,199 | £-5,905 | £-32,011 |
| Profit After Tax | £-6,781 | £-6,639 | £-6,486 | £-6,199 | £-5,905 | £-32,011 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £-6,775 | £4,261 | £12,971 | £19,692 | £12,132 | £42,281 |
| 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