Flat
W1T
1 bed
1 bath
Cleveland Residences2 W1T
London, England · W1T
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£-44,032
↘ -29%After 5 Years
Change In Property Value
£48,517
↗ 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 | £12,696 | £12,886 | £13,209 | £13,539 | £13,945 | £66,275 |
| Total Expenses | £21,917 | £21,982 | £22,057 | £22,134 | £22,217 | £110,307 |
| Profit Before Tax | £-9,221 | £-9,095 | £-8,848 | £-8,595 | £-8,272 | £-44,032 |
| Profit After Tax | £-9,221 | £-9,095 | £-8,848 | £-8,595 | £-8,272 | £-44,032 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £-9,216 | £-9,091 | £552 | £8,184 | £14,056 | £4,485 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| 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