Flat
W1F
1 bed
1 bath
Stirling Court, 3 Marshall Street, London W1F
London, England · W1F
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£-65,880
↘ -29%After 5 Years
Change In Property Value
£70,712
↗ 10%After 5 Years
Return On Investment
2%
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 | £17,124 | £17,381 | £17,815 | £18,261 | £18,809 | £89,390 |
| Total Expenses | £30,890 | £30,961 | £31,048 | £31,136 | £31,234 | £155,269 |
| Profit Before Tax | £-13,766 | £-13,581 | £-13,232 | £-12,876 | £-12,425 | £-65,880 |
| Profit After Tax | £-13,766 | £-13,581 | £-13,232 | £-12,876 | £-12,425 | £-65,880 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £-13,759 | £-13,574 | £468 | £11,579 | £20,117 | £4,832 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change