Flat
W10
1 bed
1 bath
Beethoven Street, Westminster, City Of London W10
London, England · W10
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£-30,229
↘ -28%After 5 Years
Change In Property Value
£35,614
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,774 | £11,043 | £11,375 | £54,060 |
| Total Expenses | £16,723 | £16,785 | £16,854 | £16,925 | £17,001 | £84,289 |
| Profit Before Tax | £-6,367 | £-6,274 | £-6,080 | £-5,882 | £-5,626 | £-30,229 |
| Profit After Tax | £-6,367 | £-6,274 | £-6,080 | £-5,882 | £-5,626 | £-30,229 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £-6,364 | £-6,270 | £820 | £6,435 | £10,764 | £5,385 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change