Flat
W1T
1 bed
1 bath
Fitzroy Street, London W1T
London, England · W1T
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-27,529
↘ -17%After 5 Years
Change In Property Value
£66,794
↗ 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 | £13,236 | £13,435 | £13,636 | £13,977 | £14,326 | £68,610 |
| Total Expenses | £19,089 | £19,159 | £19,220 | £19,296 | £19,374 | £96,139 |
| Profit Before Tax | £-5,853 | £-5,725 | £-5,584 | £-5,319 | £-5,047 | £-27,529 |
| Profit After Tax | £-5,853 | £-5,725 | £-5,584 | £-5,319 | £-5,047 | £-27,529 |
| Change In Property Value | £5 | £9,800 | £17,493 | £23,278 | £16,217 | £66,794 |
| Net Return | £-5,848 | £4,075 | £11,909 | £17,959 | £11,170 | £39,265 |
| Return From Rental Income (%) | -4% | -4% | -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