Flat W1J 1 bed 1 bath

Hay Hill, Mayfair, London W1J

London, England · W1J

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-56,913

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£129,498

↗ 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	£22,800	£23,142	£23,489	£24,076	£24,678	£118,186
Total Expenses	£34,846	£34,930	£35,006	£35,107	£35,210	£175,099
Profit Before Tax	£-12,046	£-11,788	£-11,517	£-11,030	£-10,531	£-56,913
Profit After Tax	£-12,046	£-11,788	£-11,517	£-11,030	£-10,531	£-56,913
Change In Property Value	£10	£19,000	£33,915	£45,132	£31,442	£129,498
Net Return	£-12,037	£7,212	£22,398	£34,101	£20,910	£72,585
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	2%	7%	11%	6%	23%

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