Flat W1H 1 bed 1 bath

Upper Berkeley Street, London W1H

London, England · W1H

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£-39,053

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£18,950	£19,012	£19,082	£19,154	£19,232	£95,430
Profit Before Tax	£-8,150	£-8,050	£-7,846	£-7,637	£-7,369	£-39,053
Profit After Tax	£-8,150	£-8,050	£-7,846	£-7,637	£-7,369	£-39,053
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-8,146	£-8,046	£154	£6,643	£11,634	£2,238
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-6%	-6%	0%	5%	9%	2%

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