Flat
W1U
1 bed
1 bath
Chiltern Street, London W1U
London, England · W1U
View property listing
Initial Investment
£159,650First YearProfit From Rental Income
£26,105
↗ 16%After 5 Years
Change In Property Value
£50,479
↗ 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 | £31,572 | £32,046 | £32,847 | £33,668 | £34,678 | £164,810 |
| Total Expenses | £26,215 | £26,347 | £26,505 | £26,668 | £26,847 | £132,582 |
| Profit Before Tax | £5,357 | £5,699 | £6,341 | £7,000 | £7,831 | £32,228 |
| Profit After Tax | £4,339 | £4,616 | £5,136 | £5,670 | £6,343 | £26,105 |
| Change In Property Value | £5 | £5 | £9,780 | £17,458 | £23,231 | £50,479 |
| Net Return | £4,344 | £4,621 | £14,917 | £23,128 | £29,574 | £76,584 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change