Flat W1H 2 beds 2 baths

Upper Berkeley Street, London W1H

London, England · W1H

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£-81,597

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£102,712

↗ 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	£26,868	£27,271	£27,953	£28,652	£29,511	£140,255
Total Expenses	£44,163	£44,250	£44,361	£44,475	£44,603	£221,852
Profit Before Tax	£-17,295	£-16,979	£-16,408	£-15,823	£-15,092	£-81,597
Profit After Tax	£-17,295	£-16,979	£-16,408	£-15,823	£-15,092	£-81,597
Change In Property Value	£10	£10	£19,900	£35,522	£47,270	£102,712
Net Return	£-17,285	£-16,969	£3,492	£19,699	£32,178	£21,115
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
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