Flat
W1H
2 beds
2 baths
Upper Berkeley Street, London W1H
London, England · W1H
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£-45,175
↘ -13%After 5 Years
Change In Property Value
£135,632
↗ 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 | £26,868 | £27,271 | £27,680 | £28,372 | £29,081 | £139,273 |
| Total Expenses | £36,701 | £36,791 | £36,873 | £36,984 | £37,098 | £184,447 |
| Profit Before Tax | £-9,833 | £-9,520 | £-9,193 | £-8,612 | £-8,016 | £-45,175 |
| Profit After Tax | £-9,833 | £-9,520 | £-9,193 | £-8,612 | £-8,016 | £-45,175 |
| Change In Property Value | £10 | £19,900 | £35,522 | £47,269 | £32,931 | £135,632 |
| Net Return | £-9,823 | £10,380 | £26,329 | £38,657 | £24,915 | £90,458 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | 3% | 8% | 11% | 7% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change