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
£-81,969
↘ -24%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
6%
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 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £44,375 | £44,462 | £44,573 | £44,687 | £44,816 | £222,913 |
| Profit Before Tax | £-17,375 | £-17,057 | £-16,483 | £-15,895 | £-15,160 | £-81,969 |
| Profit After Tax | £-17,375 | £-17,057 | £-16,483 | £-15,895 | £-15,160 | £-81,969 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-17,365 | £-17,046 | £3,518 | £19,806 | £32,348 | £21,260 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change