Flat
W1G
4 beds
2 baths
Harley Street W1G
London, England · W1G
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£-90,478
↘ -25%After 5 Years
Change In Property Value
£108,390
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £46,389 | £46,476 | £46,588 | £46,703 | £46,833 | £232,988 |
| Profit Before Tax | £-19,089 | £-18,766 | £-18,186 | £-17,591 | £-16,847 | £-90,478 |
| Profit After Tax | £-19,089 | £-18,766 | £-18,186 | £-17,591 | £-16,847 | £-90,478 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £-19,078 | £-18,756 | £2,815 | £19,895 | £33,036 | £17,912 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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