Flat W1W 1 bed 1 bath

Langham Street, London W1W

London, England · W1W

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£-127,771

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 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	£36,252	£36,796	£37,716	£38,659	£39,818	£189,240
Total Expenses	£63,154	£63,254	£63,389	£63,527	£63,686	£317,011
Profit Before Tax	£-26,902	£-26,459	£-25,674	£-24,869	£-23,868	£-127,771
Profit After Tax	£-26,902	£-26,459	£-25,674	£-24,869	£-23,868	£-127,771
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£-26,887	£-26,444	£3,327	£26,897	£45,018	£21,911
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-5%	-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