Flat W1H 2 beds 1 bath

Upper Berkeley Street, London W1H

London, England · W1H

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-41,683

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£122,001

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,168	£24,531	£24,898	£25,521	£26,159	£125,277
Total Expenses	£33,213	£33,300	£33,377	£33,482	£33,588	£166,960
Profit Before Tax	£-9,045	£-8,769	£-8,479	£-7,961	£-7,429	£-41,683
Profit After Tax	£-9,045	£-8,769	£-8,479	£-7,961	£-7,429	£-41,683
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£-9,036	£9,131	£23,473	£34,558	£22,192	£80,318
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	3%	8%	11%	7%	27%

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