Flat W1F 0 beds 1 bath

Marshall Street, London W1F

London, England · W1F

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-89,500

↘ -37%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

-6%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,120	£18,392	£18,852	£19,323	£19,903	£94,589
Total Expenses	£36,476	£36,639	£36,812	£36,989	£37,172	£184,088
Profit Before Tax	£-18,356	£-18,247	£-17,960	£-17,666	£-17,270	£-89,500
Profit After Tax	£-18,356	£-18,247	£-17,960	£-17,666	£-17,270	£-89,500
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£-18,349	£-18,240	£-3,460	£8,217	£17,173	£-14,659
Return From Rental Income (%)	-8%	-8%	-7%	-7%	-7%	-37%
Total Net Return (%)	-8%	-8%	-1%	3%	7%	-6%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change