Flat W1H 2 beds 2 baths

St Vincent Court, Seymour Place W1 W1H

London, England · W1H

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-89,122

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£48,613	£48,703	£48,821	£48,942	£49,080	£244,160
Profit Before Tax	£-18,913	£-18,558	£-17,922	£-17,271	£-16,458	£-89,122
Profit After Tax	£-18,913	£-18,558	£-17,922	£-17,271	£-16,458	£-89,122
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-18,902	£-18,547	£4,078	£22,000	£35,800	£24,430
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-23%
Total Net Return (%)	-5%	-5%	1%	6%	9%	6%

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