Flat W1H 2 beds 2 baths

St Vincent Court, Seymour Place W1 W1H

London, England · W1H

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-48,855

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£40,363	£40,457	£40,543	£40,662	£40,783	£202,807
Profit Before Tax	£-10,663	£-10,312	£-9,946	£-9,299	£-8,636	£-48,855
Profit After Tax	£-10,663	£-10,312	£-9,946	£-9,299	£-8,636	£-48,855
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£-10,652	£11,689	£29,325	£42,959	£27,770	£101,091
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	3%	8%	11%	7%	26%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change