Flat
W1H
2 beds
2 baths
Upper Berkeley Street, Marylebone W1H
London, England · W1H
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£-94,472
↘ -23%After 5 Years
Change In Property Value
£121,294
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,728 | £32,204 | £33,009 | £33,834 | £34,849 | £165,624 |
| Total Expenses | £51,791 | £51,885 | £52,008 | £52,134 | £52,279 | £260,096 |
| Profit Before Tax | £-20,063 | £-19,681 | £-18,999 | £-18,300 | £-17,429 | £-94,472 |
| Profit After Tax | £-20,063 | £-19,681 | £-18,999 | £-18,300 | £-17,429 | £-94,472 |
| Change In Property Value | £12 | £12 | £23,500 | £41,948 | £55,821 | £121,294 |
| Net Return | £-20,051 | £-19,669 | £4,502 | £23,648 | £38,392 | £26,822 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change