Flat
W1H
1 bed
1 bath
Cranfield Court, Homer Street, London, Greater London W1H
London, England · W1H
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£-28,926
↘ -17%After 5 Years
Change In Property Value
£72,246
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,316 | £14,531 | £14,749 | £15,117 | £15,495 | £74,208 |
| Total Expenses | £20,484 | £20,556 | £20,619 | £20,697 | £20,778 | £103,134 |
| Profit Before Tax | £-6,168 | £-6,025 | £-5,870 | £-5,580 | £-5,282 | £-28,926 |
| Profit After Tax | £-6,168 | £-6,025 | £-5,870 | £-5,580 | £-5,282 | £-28,926 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £-6,163 | £4,575 | £13,051 | £19,599 | £12,259 | £43,321 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 3% | 8% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change