Flat
W1T
2 beds
1 bath
Chitty Street, London W1T
London, England · W1T
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-58,709
↘ -26%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,228 | £18,501 | £18,964 | £19,438 | £20,021 | £95,153 |
| Total Expenses | £30,603 | £30,677 | £30,766 | £30,857 | £30,958 | £153,862 |
| Profit Before Tax | £-12,375 | £-12,175 | £-11,802 | £-11,419 | £-10,937 | £-58,709 |
| Profit After Tax | £-12,375 | £-12,175 | £-11,802 | £-11,419 | £-10,937 | £-58,709 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-12,369 | £-12,169 | £1,698 | £12,679 | £21,131 | £10,970 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -6% | -5% | 1% | 6% | 9% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change