Flat W1F 1 bed 1 bath

Marshall Street, Soho, London W1F

London, England · W1F

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-65,080

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£30,468	£30,539	£30,625	£30,713	£30,809	£153,154
Profit Before Tax	£-13,596	£-13,414	£-13,072	£-12,721	£-12,277	£-65,080
Profit After Tax	£-13,596	£-13,414	£-13,072	£-12,721	£-12,277	£-65,080
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£-13,589	£-13,407	£429	£11,377	£19,790	£4,600
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	0%	5%	9%	2%

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