Flat
W1T
1 bed
1 bath
Fitzroy Street, London W1T
London, England · W1T
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-45,463
↘ -28%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
3%
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 | £13,770 | £14,115 | £14,538 | £69,094 |
| Total Expenses | £22,764 | £22,830 | £22,907 | £22,985 | £23,070 | £114,556 |
| Profit Before Tax | £-9,528 | £-9,396 | £-9,136 | £-8,870 | £-8,532 | £-45,463 |
| Profit After Tax | £-9,528 | £-9,396 | £-9,136 | £-8,870 | £-8,532 | £-45,463 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-9,523 | £-9,391 | £664 | £8,623 | £14,747 | £5,119 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change