Flat
W1W
3 beds
2 baths
Great Portland Street, London W1W
London, England · W1W
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-131,826
↘ -24%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
4%
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 | £37,500 | £38,062 | £39,014 | £39,989 | £41,189 | £195,755 |
| Total Expenses | £65,263 | £65,365 | £65,503 | £65,644 | £65,807 | £327,581 |
| Profit Before Tax | £-27,763 | £-27,302 | £-26,489 | £-25,655 | £-24,618 | £-131,826 |
| Profit After Tax | £-27,763 | £-27,302 | £-26,489 | £-25,655 | £-24,618 | £-131,826 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £-27,748 | £-27,287 | £3,512 | £27,896 | £46,643 | £23,017 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 5% | 9% | 4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change