Flat
W1D
1 bed
1 bath
Bourchier Street, Chinatown W1D
London, England · W1D
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-71,441
↘ -27%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £35,820 | £35,897 | £35,993 | £36,090 | £36,200 | £179,999 |
| Profit Before Tax | £-15,024 | £-14,789 | £-14,357 | £-13,914 | £-13,358 | £-71,441 |
| Profit After Tax | £-15,024 | £-14,789 | £-14,357 | £-13,914 | £-13,358 | £-71,441 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-15,016 | £-14,781 | £1,643 | £14,647 | £24,648 | £11,142 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 5% | 9% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change