Flat W1T 1 bed 1 bath

Rathbone Place, Fitzrovia W1T

London, England · W1T

Initial Investment

First Year

£374,250First Year

Profit From Rental Income

After 5 Years

£-87,691

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£111,487

↗ 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	£29,160	£29,597	£30,337	£31,096	£32,029	£152,219
Total Expenses	£47,765	£47,855	£47,972	£48,091	£48,227	£239,910
Profit Before Tax	£-18,605	£-18,257	£-17,634	£-16,996	£-16,199	£-87,691
Profit After Tax	£-18,605	£-18,257	£-17,634	£-16,996	£-16,199	£-87,691
Change In Property Value	£11	£11	£21,600	£38,557	£51,308	£111,487
Net Return	£-18,594	£-18,247	£3,966	£21,561	£35,109	£23,796
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-23%
Total Net Return (%)	-5%	-5%	1%	6%	9%	6%

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