Flat
W1G
2 beds
1 bath
Queen Anne Street, London W1G
London, England · W1G
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-78,673
↘ -26%After 5 Years
Change In Property Value
£92,390
↗ 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 | £23,268 | £23,617 | £24,207 | £24,813 | £25,557 | £121,462 |
| Total Expenses | £39,836 | £39,917 | £40,019 | £40,123 | £40,240 | £200,135 |
| Profit Before Tax | £-16,568 | £-16,300 | £-15,811 | £-15,311 | £-14,683 | £-78,673 |
| Profit After Tax | £-16,568 | £-16,300 | £-15,811 | £-15,311 | £-14,683 | £-78,673 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £-16,559 | £-16,291 | £2,089 | £16,642 | £27,836 | £13,717 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 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