Flat
W1J
0 beds
1 bath
Hertford Street, London W1J
London, England · W1J
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-50,257
↘ -33%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
-1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,327 | £11,611 | £11,901 | £12,258 | £58,257 |
| Total Expenses | £21,565 | £21,628 | £21,699 | £21,772 | £21,850 | £108,513 |
| Profit Before Tax | £-10,405 | £-10,300 | £-10,088 | £-9,871 | £-9,592 | £-50,257 |
| Profit After Tax | £-10,405 | £-10,300 | £-10,088 | £-9,871 | £-9,592 | £-50,257 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £-10,400 | £-10,296 | £-788 | £6,730 | £12,499 | £-2,255 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -33% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change