Flat
W1F
1 bed
1 bath
Kemp House, Berwick Street, Soho W1F
London, England · W1F
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-50,885
↘ -31%After 5 Years
Change In Property Value
£51,614
↗ 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 | £12,504 | £12,692 | £13,009 | £13,334 | £13,734 | £65,273 |
| Total Expenses | £23,088 | £23,153 | £23,227 | £23,304 | £23,386 | £116,158 |
| Profit Before Tax | £-10,584 | £-10,461 | £-10,218 | £-9,970 | £-9,652 | £-50,885 |
| Profit After Tax | £-10,584 | £-10,461 | £-10,218 | £-9,970 | £-9,652 | £-50,885 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-10,579 | £-10,456 | £-218 | £7,881 | £14,101 | £729 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -6% | -6% | 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