Flat W1U 2 beds 2 baths

George Street, London W1U

London, England · W1U

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£-124,779

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 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	£39,000	£39,585	£40,575	£41,589	£42,837	£203,585
Total Expenses	£65,413	£65,517	£65,659	£65,804	£65,972	£328,364
Profit Before Tax	£-26,413	£-25,932	£-25,084	£-24,215	£-23,135	£-124,779
Profit After Tax	£-26,413	£-25,932	£-25,084	£-24,215	£-23,135	£-124,779
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£-26,398	£-25,917	£4,916	£29,336	£48,126	£30,064
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	1%	5%	9%	6%

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