Flat
W1U
1 bed
1 bath
Chiltern Street, London W1U
London, England · W1U
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-30,209
↘ -19%After 5 Years
Change In Property Value
£68,021
↗ 14%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,972 | £13,167 | £13,364 | £13,698 | £14,041 | £67,241 |
| Total Expenses | £19,353 | £19,422 | £19,483 | £19,558 | £19,635 | £97,450 |
| Profit Before Tax | £-6,381 | £-6,255 | £-6,119 | £-5,860 | £-5,594 | £-30,209 |
| Profit After Tax | £-6,381 | £-6,255 | £-6,119 | £-5,860 | £-5,594 | £-30,209 |
| Change In Property Value | £5 | £9,980 | £17,814 | £23,706 | £16,515 | £68,021 |
| Net Return | £-6,376 | £3,725 | £11,696 | £17,846 | £10,921 | £37,812 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change