Flat W1T 1 bed 1 bath

Gresse Street, London W1T

London, England · W1T

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£32,280

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

51%

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	£25,482	£25,585	£25,719	£25,856	£26,011	£128,654
Profit Before Tax	£6,799	£7,179	£7,864	£8,567	£9,445	£39,852
Profit After Tax	£5,507	£5,815	£6,370	£6,939	£7,650	£32,280
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,512	£5,820	£16,370	£24,789	£31,404	£83,895
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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