Flat
W1T
1 bed
1 bath
Cleveland Residences W1T
London, England · W1T
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-28,605
↘ -17%After 5 Years
Change In Property Value
£70,883
↗ 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 | £14,040 | £14,251 | £14,464 | £14,826 | £15,197 | £72,778 |
| Total Expenses | £20,135 | £20,206 | £20,268 | £20,346 | £20,426 | £101,382 |
| Profit Before Tax | £-6,095 | £-5,955 | £-5,804 | £-5,520 | £-5,230 | £-28,605 |
| Profit After Tax | £-6,095 | £-5,955 | £-5,804 | £-5,520 | £-5,230 | £-28,605 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £-6,090 | £4,445 | £12,760 | £19,183 | £11,981 | £42,279 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 3% | 7% | 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