Flat
W1W
1 bed
1 bath
Langham Street, London W1W
London, England · W1W
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£-74,594
↘ -14%After 5 Years
Change In Property Value
£197,655
↗ 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 | £36,252 | £36,796 | £37,348 | £38,281 | £39,238 | £187,915 |
| Total Expenses | £52,279 | £52,383 | £52,480 | £52,615 | £52,753 | £262,510 |
| Profit Before Tax | £-16,027 | £-15,588 | £-15,132 | £-14,333 | £-13,515 | £-74,594 |
| Profit After Tax | £-16,027 | £-15,588 | £-15,132 | £-14,333 | £-13,515 | £-74,594 |
| Change In Property Value | £15 | £29,000 | £51,766 | £68,885 | £47,990 | £197,655 |
| Net Return | £-16,012 | £13,413 | £36,634 | £54,552 | £34,475 | £123,061 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -14% |
| Total Net Return (%) | -3% | 3% | 7% | 10% | 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