Flat
W1H
1 bed
1 bath
Seymour Street, London W1H
London, England · W1H
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-51,556
↘ -27%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,528 | £15,761 | £16,155 | £16,559 | £17,056 | £81,058 |
| Total Expenses | £26,366 | £26,435 | £26,518 | £26,602 | £26,694 | £132,615 |
| Profit Before Tax | £-10,838 | £-10,674 | £-10,363 | £-10,043 | £-9,639 | £-51,556 |
| Profit After Tax | £-10,838 | £-10,674 | £-10,363 | £-10,043 | £-9,639 | £-51,556 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-10,832 | £-10,669 | £1,138 | £10,485 | £17,678 | £7,800 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 9% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change