Flat
W1T
1 bed
1 bath
Fitzroy Street, London W1T
London, England · W1T
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-12,369
↘ -8%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
24%
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 | £20,280 | £20,584 | £21,099 | £21,626 | £22,275 | £105,864 |
| Total Expenses | £23,469 | £23,545 | £23,640 | £23,736 | £23,844 | £118,233 |
| Profit Before Tax | £-3,189 | £-2,961 | £-2,541 | £-2,110 | £-1,569 | £-12,369 |
| Profit After Tax | £-3,189 | £-2,961 | £-2,541 | £-2,110 | £-1,569 | £-12,369 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-3,184 | £-2,956 | £7,259 | £15,383 | £21,710 | £38,213 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change