Flat W1T 1 bed 1 bath

Fitzroy Street, London W1T

London, England · W1T

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£-44,776

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 10%After 5 Years

Return On Investment

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,960	£13,154	£13,483	£13,820	£14,235	£67,653
Total Expenses	£22,340	£22,405	£22,481	£22,559	£22,643	£112,429
Profit Before Tax	£-9,380	£-9,251	£-8,998	£-8,739	£-8,408	£-44,776
Profit After Tax	£-9,380	£-9,251	£-8,998	£-8,739	£-8,408	£-44,776
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£-9,375	£-9,246	£602	£8,398	£14,396	£4,774
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	0%	5%	9%	3%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change