Flat
W1F
1 bed
1 bath
City Of Westminster Dwellings, 20 Marshall Street, London W1F
London, England · W1F
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-46,830
↘ -32%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £20,979 | £21,042 | £21,114 | £21,187 | £21,266 | £105,588 |
| Profit Before Tax | £-9,723 | £-9,617 | £-9,403 | £-9,184 | £-8,902 | £-46,830 |
| Profit After Tax | £-9,723 | £-9,617 | £-9,403 | £-9,184 | £-8,902 | £-46,830 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-9,719 | £-9,613 | £-403 | £6,882 | £12,476 | £-377 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change