Flat W1F 1 bed 1 bath

Marshall Street, London, Greater London W1F

London, England · W1F

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-63,052

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£29,414	£29,484	£29,568	£29,654	£29,749	£147,869
Profit Before Tax	£-13,166	£-12,992	£-12,664	£-12,328	£-11,902	£-63,052
Profit After Tax	£-13,166	£-12,992	£-12,664	£-12,328	£-11,902	£-63,052
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-13,159	£-12,986	£336	£10,878	£18,977	£4,047
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-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