Flat
W1T
1 bed
1 bath
Rathbone Place, London W1T
London, England · W1T
View property listing
Initial Investment
£374,250First YearProfit From Rental Income
£44,048
↗ 12%After 5 Years
Change In Property Value
£111,487
↗ 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 | £59,400 | £60,291 | £61,798 | £63,343 | £65,244 | £310,076 |
| Total Expenses | £50,789 | £50,924 | £51,118 | £51,316 | £51,549 | £255,696 |
| Profit Before Tax | £8,611 | £9,367 | £10,680 | £12,027 | £13,695 | £54,380 |
| Profit After Tax | £6,975 | £7,587 | £8,651 | £9,742 | £11,093 | £44,048 |
| Change In Property Value | £11 | £11 | £21,600 | £38,557 | £51,308 | £111,487 |
| Net Return | £6,986 | £7,598 | £30,252 | £48,299 | £62,401 | £155,535 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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