Flat
W1F
1 bed
1 bath
Wardour Street, London, Greater London W1F
London, England · W1F
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-61,024
↘ -29%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,624 | £15,858 | £16,255 | £16,661 | £17,161 | £81,559 |
| Total Expenses | £28,359 | £28,429 | £28,511 | £28,596 | £28,688 | £142,584 |
| Profit Before Tax | £-12,735 | £-12,570 | £-12,256 | £-11,935 | £-11,527 | £-61,024 |
| Profit After Tax | £-12,735 | £-12,570 | £-12,256 | £-11,935 | £-11,527 | £-61,024 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-12,729 | £-12,564 | £244 | £10,378 | £18,165 | £3,494 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change