Flat W1T 1 bed 1 bath

Cleveland Residences W1T

London, England · W1T

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£-47,637

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£53,679

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,040	£14,251	£14,607	£14,972	£15,421	£73,291
Total Expenses	£24,035	£24,102	£24,181	£24,261	£24,349	£120,927
Profit Before Tax	£-9,995	£-9,851	£-9,574	£-9,289	£-8,927	£-47,637
Profit After Tax	£-9,995	£-9,851	£-9,574	£-9,289	£-8,927	£-47,637
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£-9,990	£-9,846	£826	£9,275	£15,776	£6,042
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	0%	5%	9%	4%

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