Flat
W1U
1 bed
1 bath
Chiltern Street, London W1U
London, England · W1U
View property listing
Initial Investment
£159,650First YearProfit From Rental Income
£-47,689
↘ -30%After 5 Years
Change In Property Value
£50,479
↗ 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 | £12,720 | £12,911 | £13,234 | £13,564 | £13,971 | £66,400 |
| Total Expenses | £22,673 | £22,738 | £22,813 | £22,890 | £22,974 | £114,089 |
| Profit Before Tax | £-9,953 | £-9,827 | £-9,580 | £-9,326 | £-9,002 | £-47,689 |
| Profit After Tax | £-9,953 | £-9,827 | £-9,580 | £-9,326 | £-9,002 | £-47,689 |
| Change In Property Value | £5 | £5 | £9,780 | £17,458 | £23,231 | £50,479 |
| Net Return | £-9,948 | £-9,822 | £200 | £8,132 | £14,229 | £2,790 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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