Flat W1T 1 bed 1 bath

Cleveland Residences W1T

London, England · W1T

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£-26,831

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£64,068

↗ 14%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,696	£12,886	£13,080	£13,407	£13,742	£65,811
Total Expenses	£18,392	£18,461	£18,521	£18,596	£18,672	£92,642
Profit Before Tax	£-5,696	£-5,574	£-5,441	£-5,189	£-4,930	£-26,831
Profit After Tax	£-5,696	£-5,574	£-5,441	£-5,189	£-4,930	£-26,831
Change In Property Value	£5	£9,400	£16,779	£22,328	£15,555	£64,068
Net Return	£-5,691	£3,826	£11,338	£17,139	£10,625	£37,237
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	3%	7%	11%	7%	24%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change