Flat
W1G
2 beds
2 baths
Wesley Court, Weymouth Street, Marylebone W1G
London, England · W1G
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£-117,175
↘ -23%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,396 | £36,942 | £37,865 | £38,812 | £39,976 | £189,992 |
| Total Expenses | £61,185 | £61,285 | £61,421 | £61,559 | £61,718 | £307,167 |
| Profit Before Tax | £-24,789 | £-24,343 | £-23,555 | £-22,747 | £-21,742 | £-117,175 |
| Profit After Tax | £-24,789 | £-24,343 | £-23,555 | £-22,747 | £-21,742 | £-117,175 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £-24,775 | £-24,329 | £4,446 | £27,234 | £44,769 | £27,345 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 5% | 9% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change