Flat
W1T
2 beds
1 bath
Chitty Street, London W1T
London, England · W1T
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£39,209
↗ 17%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
48%
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 | £43,584 | £44,238 | £45,344 | £46,477 | £47,872 | £227,514 |
| Total Expenses | £35,439 | £35,603 | £35,806 | £36,014 | £36,245 | £179,108 |
| Profit Before Tax | £8,145 | £8,634 | £9,537 | £10,463 | £11,627 | £48,407 |
| Profit After Tax | £6,597 | £6,994 | £7,725 | £8,475 | £9,417 | £39,209 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £6,604 | £7,001 | £21,226 | £32,573 | £41,485 | £108,889 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change