Flat W1F 2 beds 1 bath

Brewer Street, London W1F

London, England · W1F

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£48,384

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 10%After 5 Years

Return On Investment

47%

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	£56,496	£57,343	£58,777	£60,246	£62,054	£294,917
Total Expenses	£46,515	£46,741	£47,017	£47,299	£47,611	£235,183
Profit Before Tax	£9,981	£10,602	£11,760	£12,948	£14,443	£59,734
Profit After Tax	£8,084	£8,588	£9,526	£10,488	£11,699	£48,384
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£8,093	£8,596	£27,026	£41,726	£53,268	£138,709
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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