Flat
W1H
1 bed
1 bath
Cranfield Court, Homer Street, London, Greater London W1H
London, England · W1H
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£-48,324
↘ -28%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,316 | £14,531 | £14,894 | £15,266 | £15,724 | £74,731 |
| Total Expenses | £24,459 | £24,527 | £24,606 | £24,687 | £24,776 | £123,055 |
| Profit Before Tax | £-10,143 | £-9,996 | £-9,712 | £-9,421 | £-9,051 | £-48,324 |
| Profit After Tax | £-10,143 | £-9,996 | £-9,712 | £-9,421 | £-9,051 | £-48,324 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £-10,138 | £-9,991 | £888 | £9,501 | £16,128 | £6,387 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 5% | 9% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change