Flat
W1U
1 bed
1 bath
30 Blandford Street, London W1U
London, England · W1U
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-105,742
↘ -24%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
5%
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 | £32,496 | £32,983 | £33,808 | £34,653 | £35,693 | £169,634 |
| Total Expenses | £54,843 | £54,938 | £55,064 | £55,192 | £55,339 | £275,375 |
| Profit Before Tax | £-22,347 | £-21,955 | £-21,255 | £-20,539 | £-19,646 | £-105,742 |
| Profit After Tax | £-22,347 | £-21,955 | £-21,255 | £-20,539 | £-19,646 | £-105,742 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-22,335 | £-21,942 | £3,745 | £24,087 | £39,739 | £23,294 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 5% | 9% | 5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change