Flat W1D 1 bed 1 bath

Rupert Street, Soho W1D

London, England · W1D

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£15,819

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

41%

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	£27,492	£27,904	£28,602	£29,317	£30,197	£143,512
Total Expenses	£24,587	£24,674	£24,787	£24,902	£25,033	£123,982
Profit Before Tax	£2,905	£3,230	£3,815	£4,415	£5,164	£19,530
Profit After Tax	£2,353	£2,617	£3,090	£3,576	£4,183	£15,819
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£2,358	£2,622	£13,091	£21,427	£27,936	£67,434
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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