Flat
W1W
2 beds
2 baths
New Cavendish Street, Fitzrovia W1W
London, England · W1W
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-79,218
↘ -28%After 5 Years
Change In Property Value
£87,744
↗ 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 | £21,252 | £21,571 | £22,110 | £22,663 | £23,343 | £110,938 |
| Total Expenses | £37,849 | £37,927 | £38,024 | £38,123 | £38,233 | £190,156 |
| Profit Before Tax | £-16,597 | £-16,356 | £-15,914 | £-15,460 | £-14,891 | £-79,218 |
| Profit After Tax | £-16,597 | £-16,356 | £-15,914 | £-15,460 | £-14,891 | £-79,218 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £-16,588 | £-16,348 | £1,087 | £14,886 | £25,491 | £8,527 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -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