Flat W1F 2 beds 1 bath

Brewer Street, London W1F

London, England · W1F

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£-81,245

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,876	£22,204	£22,759	£23,328	£24,028	£114,196
Total Expenses	£38,903	£38,982	£39,081	£39,181	£39,294	£195,441
Profit Before Tax	£-17,027	£-16,778	£-16,321	£-15,853	£-15,266	£-81,245
Profit After Tax	£-17,027	£-16,778	£-16,321	£-15,853	£-15,266	£-81,245
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£-17,018	£-16,769	£1,179	£15,385	£26,303	£9,080
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	0%	5%	9%	3%

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