Flat
W1T
1 bed
1 bath
Rathbone Square, Rathbone Place, Fitzrovia W1T
London, England · W1T
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-45,363
↘ -13%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £36,875 | £36,966 | £37,048 | £37,159 | £37,273 | £185,320 |
| Profit Before Tax | £-9,875 | £-9,561 | £-9,232 | £-8,648 | £-8,049 | £-45,363 |
| Profit After Tax | £-9,875 | £-9,561 | £-9,232 | £-8,648 | £-8,049 | £-45,363 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £-9,865 | £10,440 | £26,469 | £38,859 | £25,048 | £90,951 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | 3% | 8% | 11% | 7% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change