Flat
W1T
1 bed
1 bath
Fitzroy Street, Bloomsbury W1T
London, England · W1T
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-46,206
↘ -28%After 5 Years
Change In Property Value
£51,614
↗ 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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £23,188 | £23,254 | £23,331 | £23,410 | £23,496 | £116,678 |
| Profit Before Tax | £-9,688 | £-9,551 | £-9,286 | £-9,014 | £-8,668 | £-46,206 |
| Profit After Tax | £-9,688 | £-9,551 | £-9,286 | £-9,014 | £-8,668 | £-46,206 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-9,683 | £-9,546 | £714 | £8,837 | £15,086 | £5,408 |
| 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