Flat
W1U
2 beds
1 bath
Chiltern Street, London W1U
London, England · W1U
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-52,348
↘ -29%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £25,252 | £25,319 | £25,398 | £25,479 | £25,568 | £127,016 |
| Profit Before Tax | £-10,948 | £-10,801 | £-10,517 | £-10,226 | £-9,857 | £-52,348 |
| Profit After Tax | £-10,948 | £-10,801 | £-10,517 | £-10,226 | £-9,857 | £-52,348 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-10,942 | £-10,795 | £483 | £9,410 | £16,272 | £4,428 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change