Flat
W1D
1 bed
1 bath
Bourchier Street, Chinatown W1D
London, England · W1D
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£30,405
↗ 11%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
42%
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 | £43,992 | £44,652 | £45,768 | £46,912 | £48,320 | £229,644 |
| Total Expenses | £38,139 | £38,251 | £38,406 | £38,564 | £38,747 | £192,108 |
| Profit Before Tax | £5,853 | £6,401 | £7,362 | £8,348 | £9,572 | £37,537 |
| Profit After Tax | £4,741 | £5,185 | £5,964 | £6,762 | £7,754 | £30,405 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £4,749 | £5,193 | £21,964 | £35,323 | £45,760 | £112,987 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change