Flat
W1T
1 bed
1 bath
Rathbone Square, Rathbone Place, Fitzrovia W1T
London, England · W1T
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-133,099
↘ -39%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
-9%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £54,167 | £54,479 | £54,801 | £55,129 | £55,467 | £274,043 |
| Profit Before Tax | £-27,167 | £-27,074 | £-26,710 | £-26,337 | £-25,811 | £-133,099 |
| Profit After Tax | £-27,167 | £-27,074 | £-26,710 | £-26,337 | £-25,811 | £-133,099 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-27,157 | £-27,064 | £-6,710 | £9,364 | £21,696 | £-29,871 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -8% | -8% | -2% | 3% | 6% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change