Flat
W1H
2 beds
1 bath
Upper Berkeley Street, London W1H
London, England · W1H
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-41,407
↘ -14%After 5 Years
Change In Property Value
£92,390
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £40,629 | £40,722 | £40,844 | £40,969 | £41,112 | £204,276 |
| Profit Before Tax | £-9,429 | £-9,054 | £-8,384 | £-7,698 | £-6,842 | £-41,407 |
| Profit After Tax | £-9,429 | £-9,054 | £-8,384 | £-7,698 | £-6,842 | £-41,407 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £-9,420 | £-9,045 | £9,516 | £24,254 | £35,677 | £50,982 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change