Flat
W1H
2 beds
2 baths
Upper Berkeley Street, Marylebone W1H
London, England · W1H
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£-51,459
↘ -12%After 5 Years
Change In Property Value
£160,169
↗ 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 | £31,728 | £32,204 | £32,687 | £33,504 | £34,342 | £164,465 |
| Total Expenses | £42,978 | £43,076 | £43,165 | £43,289 | £43,415 | £215,924 |
| Profit Before Tax | £-11,250 | £-10,872 | £-10,478 | £-9,785 | £-9,074 | £-51,459 |
| Profit After Tax | £-11,250 | £-10,872 | £-10,478 | £-9,785 | £-9,074 | £-51,459 |
| Change In Property Value | £12 | £23,500 | £41,948 | £55,821 | £38,888 | £160,169 |
| Net Return | £-11,239 | £12,628 | £31,470 | £46,036 | £29,815 | £108,710 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 3% | 8% | 11% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change