Flat W1H 0 beds 0 baths

Bryanston Court, George Street W1H

London, England · W1H

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-19,150

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£6,960	£7,134	£7,313	£35,020
Total Expenses	£10,719	£10,779	£10,831	£10,890	£10,950	£54,170
Profit Before Tax	£-3,963	£-3,922	£-3,871	£-3,756	£-3,638	£-19,150
Profit After Tax	£-3,963	£-3,922	£-3,871	£-3,756	£-3,638	£-19,150
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£-3,961	£1,078	£5,055	£8,121	£4,636	£14,929
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	1%	7%	11%	6%	20%

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