Flat
W1T
0 beds
0 baths
54 Warren Street, Fitzrovia, London W1T
London, England · W1T
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-117,732
↘ -22%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
7%
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 | £40,500 | £41,107 | £42,135 | £43,189 | £44,484 | £211,415 |
| Total Expenses | £65,563 | £65,669 | £65,815 | £65,964 | £66,136 | £329,147 |
| Profit Before Tax | £-25,063 | £-24,562 | £-23,680 | £-22,776 | £-21,652 | £-117,732 |
| Profit After Tax | £-25,063 | £-24,562 | £-23,680 | £-22,776 | £-21,652 | £-117,732 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £-25,048 | £-24,547 | £6,321 | £30,775 | £49,609 | £37,111 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change