Flat
W1J
1 bed
1 bath
Hertford Street, London W1J
London, England · W1J
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-64,812
↘ -31%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,240 | £15,469 | £15,855 | £16,252 | £16,739 | £79,555 |
| Total Expenses | £28,718 | £28,786 | £28,868 | £28,952 | £29,043 | £144,367 |
| Profit Before Tax | £-13,478 | £-13,318 | £-13,013 | £-12,700 | £-12,304 | £-64,812 |
| Profit After Tax | £-13,478 | £-13,318 | £-13,013 | £-12,700 | £-12,304 | £-64,812 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £-13,471 | £-13,312 | £-313 | £9,970 | £17,863 | £738 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 8% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change