Flat
W1K
1 bed
1 bath
Grosvenor Street, London W1K
London, England · W1K
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-83,273
↘ -27%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £39,958 | £40,037 | £40,137 | £40,240 | £40,354 | £200,726 |
| Profit Before Tax | £-17,458 | £-17,200 | £-16,729 | £-16,246 | £-15,641 | £-83,273 |
| Profit After Tax | £-17,458 | £-17,200 | £-16,729 | £-16,246 | £-15,641 | £-83,273 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-17,449 | £-17,191 | £1,271 | £15,885 | £27,116 | £9,633 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change