Flat
W1H
1 bed
1 bath
Upper Berkeley Street, London W1H
London, England · W1H
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£-24,414
↘ -19%After 5 Years
Change In Property Value
£54,525
↗ 14%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £15,950 | £16,016 | £16,073 | £16,143 | £16,214 | £80,397 |
| Profit Before Tax | £-5,150 | £-5,054 | £-4,947 | £-4,739 | £-4,525 | £-24,414 |
| Profit After Tax | £-5,150 | £-5,054 | £-4,947 | £-4,739 | £-4,525 | £-24,414 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,238 | £54,525 |
| Net Return | £-5,146 | £2,946 | £9,333 | £14,264 | £8,714 | £30,111 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -19% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change