Flat
W1D
2 beds
2 baths
Oxford Street, London W1D
London, England · W1D
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-82,875
↘ -26%After 5 Years
Change In Property Value
£98,067
↗ 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 | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £42,161 | £42,244 | £42,350 | £42,458 | £42,579 | £211,791 |
| Profit Before Tax | £-17,465 | £-17,177 | £-16,656 | £-16,122 | £-15,454 | £-82,875 |
| Profit After Tax | £-17,465 | £-17,177 | £-16,656 | £-16,122 | £-15,454 | £-82,875 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-17,455 | £-17,168 | £2,344 | £17,793 | £29,678 | £15,192 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change