Flat W1H 2 beds 2 baths

Clarewood Court, Seymour Place, London W1H

London, England · W1H

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-38,380

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£21,600	£21,924	£22,253	£22,809	£23,379	£111,965
Total Expenses	£29,900	£29,982	£30,056	£30,154	£30,253	£150,346
Profit Before Tax	£-8,300	£-8,058	£-7,803	£-7,345	£-6,874	£-38,380
Profit After Tax	£-8,300	£-8,058	£-7,803	£-7,345	£-6,874	£-38,380
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£-8,292	£7,942	£20,757	£30,661	£19,603	£70,671
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
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