Flat W1T 1 bed 1 bath

Goodge Place, London W1T

London, England · W1T

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£36,971

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

54%

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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£24,373	£24,451	£24,561	£24,674	£24,805	£122,863
Profit Before Tax	£7,908	£8,313	£9,022	£9,749	£10,651	£45,643
Profit After Tax	£6,405	£6,734	£7,308	£7,897	£8,627	£36,971
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£6,410	£6,739	£17,308	£25,747	£32,381	£88,585
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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