Flat
W1H
0 beds
0 baths
Bryanston Court, George Street W1H
London, England · W1H
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-28,297
↘ -37%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £7,029 | £7,204 | £7,421 | £35,267 |
| Total Expenses | £12,594 | £12,650 | £12,711 | £12,772 | £12,836 | £63,564 |
| Profit Before Tax | £-5,838 | £-5,793 | £-5,682 | £-5,568 | £-5,416 | £-28,297 |
| Profit After Tax | £-5,838 | £-5,793 | £-5,682 | £-5,568 | £-5,416 | £-28,297 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-5,836 | £-5,791 | £-682 | £3,358 | £6,461 | £-2,489 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 9% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change