Flat
W1T
1 bed
1 bath
Fitzroy Street, Bloomsbury W1T
London, England · W1T
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-27,906
↘ -17%After 5 Years
Change In Property Value
£68,157
↗ 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 | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £19,438 | £19,508 | £19,569 | £19,646 | £19,724 | £97,885 |
| Profit Before Tax | £-5,938 | £-5,805 | £-5,661 | £-5,390 | £-5,112 | £-27,906 |
| Profit After Tax | £-5,938 | £-5,805 | £-5,661 | £-5,390 | £-5,112 | £-27,906 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £-5,933 | £4,195 | £12,189 | £18,363 | £11,436 | £40,251 |
| 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