Flat W1U 2 beds 1 bath

Bickenhall Street, London W1U

London, England · W1U

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-75,215

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£22,104	£22,436	£22,996	£23,571	£24,279	£115,386
Total Expenses	£37,934	£38,013	£38,112	£38,214	£38,327	£190,601
Profit Before Tax	£-15,830	£-15,578	£-15,116	£-14,642	£-14,049	£-75,215
Profit After Tax	£-15,830	£-15,578	£-15,116	£-14,642	£-14,049	£-75,215
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-15,822	£-15,569	£1,884	£15,703	£26,333	£12,530
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-5%	1%	5%	9%	4%

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