Flat
W1U
1 bed
1 bath
Chiltern Street, London W1U
London, England · W1U
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£-51,976
↘ -29%After 5 Years
Change In Property Value
£56,260
↗ 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 | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £25,040 | £25,107 | £25,186 | £25,267 | £25,355 | £125,956 |
| Profit Before Tax | £-10,868 | £-10,723 | £-10,442 | £-10,154 | £-9,789 | £-51,976 |
| Profit After Tax | £-10,868 | £-10,723 | £-10,442 | £-10,154 | £-9,789 | £-51,976 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £-10,863 | £-10,717 | £458 | £9,303 | £16,103 | £4,284 |
| 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