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
£35,123
↗ 10%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
40%
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 | £64,560 | £65,528 | £67,167 | £68,846 | £70,911 | £337,012 |
| Total Expenses | £57,923 | £58,291 | £58,708 | £59,135 | £59,593 | £293,650 |
| Profit Before Tax | £6,637 | £7,237 | £8,458 | £9,711 | £11,318 | £43,362 |
| Profit After Tax | £5,376 | £5,862 | £6,851 | £7,866 | £9,168 | £35,123 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £5,386 | £5,872 | £26,852 | £43,567 | £56,675 | £138,352 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change