Flat W1J 1 bed 1 bath

Hertford Street, London W1J

London, England · W1J

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£22,394

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 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	£34,920	£35,444	£36,330	£37,238	£38,355	£182,287
Total Expenses	£30,686	£30,784	£30,916	£31,050	£31,205	£154,640
Profit Before Tax	£4,234	£4,660	£5,414	£6,188	£7,151	£27,647
Profit After Tax	£3,430	£3,774	£4,386	£5,012	£5,792	£22,394
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£3,436	£3,781	£17,086	£27,682	£35,959	£87,944
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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