Flat
W2
1 bed
1 bath
7 Star Street, London W2
London, England · W2
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-14,871
↘ -12%After 5 Years
Change In Property Value
£51,799
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,338 | £12,523 | £12,837 | £13,157 | £63,012 |
| Total Expenses | £15,442 | £15,510 | £15,570 | £15,643 | £15,718 | £77,883 |
| Profit Before Tax | £-3,286 | £-3,172 | £-3,046 | £-2,806 | £-2,560 | £-14,871 |
| Profit After Tax | £-3,286 | £-3,172 | £-3,046 | £-2,806 | £-2,560 | £-14,871 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £-3,282 | £4,428 | £10,520 | £15,246 | £10,016 | £36,928 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change