Flat W1F 1 bed 1 bath

Wardour Street, London, Greater London W1F

London, England · W1F

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-58,996

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£27,305	£27,374	£27,455	£27,537	£27,628	£137,298
Profit Before Tax	£-12,305	£-12,149	£-11,849	£-11,542	£-11,152	£-58,996
Profit After Tax	£-12,305	£-12,149	£-11,849	£-11,542	£-11,152	£-58,996
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-12,299	£-12,142	£151	£9,879	£17,352	£2,941
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-6%	-6%	0%	5%	9%	1%

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