Flat W1K 1 bed 1 bath

Grosvenor Street, London W1K

London, England · W1K

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£49,032

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£58,104	£58,976	£60,450	£61,961	£63,820	£303,311
Total Expenses	£48,012	£48,248	£48,535	£48,829	£49,153	£242,778
Profit Before Tax	£10,092	£10,727	£11,915	£13,132	£14,667	£60,533
Profit After Tax	£8,175	£8,689	£9,651	£10,637	£11,880	£49,032
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£8,184	£8,698	£27,651	£42,768	£54,637	£141,937
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