Flat
W1H
1 bed
1 bath
Dudley Court, Upper Berkeley Street W1H
London, England · W1H
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-13,008
↘ -6%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £32,454 | £32,543 | £32,659 | £32,778 | £32,913 | £163,348 |
| Profit Before Tax | £-3,654 | £-3,311 | £-2,697 | £-2,066 | £-1,280 | £-13,008 |
| Profit After Tax | £-3,654 | £-3,311 | £-2,697 | £-2,066 | £-1,280 | £-13,008 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-3,647 | £-3,304 | £11,204 | £22,746 | £31,738 | £58,736 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change