Flat W1W 1 bed 2 baths

Hallam Street, London W1W

London, England · W1W

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-54,712

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£24,996	£25,371	£25,752	£26,395	£27,055	£129,569
Total Expenses	£36,675	£36,762	£36,841	£36,947	£37,056	£184,281
Profit Before Tax	£-11,679	£-11,391	£-11,090	£-10,552	£-10,001	£-54,712
Profit After Tax	£-11,679	£-11,391	£-11,090	£-10,552	£-10,001	£-54,712
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£-11,669	£8,609	£24,611	£36,955	£23,096	£81,602
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	7%	11%	7%	24%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change