Flat W1W 2 beds 2 baths

New Cavendish Street, Fitzrovia W1W

London, England · W1W

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£27,981

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 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	£41,244	£41,863	£42,909	£43,982	£45,301	£215,299
Total Expenses	£35,881	£35,989	£36,136	£36,287	£36,462	£180,754
Profit Before Tax	£5,363	£5,874	£6,773	£7,695	£8,840	£34,545
Profit After Tax	£4,344	£4,758	£5,486	£6,233	£7,160	£27,981
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£4,352	£4,766	£20,487	£33,008	£42,791	£105,403
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