Flat W1H 1 bed 1 bath

Dudley Court, Upper Berkeley Street W1H

London, England · W1H

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£-34,700

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 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	£18,768	£19,050	£19,335	£19,819	£20,314	£97,286
Total Expenses	£26,238	£26,317	£26,386	£26,476	£26,569	£131,986
Profit Before Tax	£-7,470	£-7,267	£-7,051	£-6,658	£-6,254	£-34,700
Profit After Tax	£-7,470	£-7,267	£-7,051	£-6,658	£-6,254	£-34,700
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£-7,463	£6,633	£17,761	£26,360	£16,748	£60,038
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	11%	7%	26%

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