Flat W1H 1 bed 1 bath

Stourcliffe Street, London W1H

London, England · W1H

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-38,682

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,668	£10,828	£11,099	£11,376	£11,717	£55,688
Total Expenses	£18,738	£18,800	£18,870	£18,942	£19,019	£94,370
Profit Before Tax	£-8,070	£-7,972	£-7,772	£-7,566	£-7,301	£-38,682
Profit After Tax	£-8,070	£-7,972	£-7,772	£-7,566	£-7,301	£-38,682
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-8,066	£-7,968	£128	£6,536	£11,464	£2,093
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-6%	-6%	0%	5%	9%	2%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change