Flat W1H 2 beds 2 baths

Upper Berkeley Street, Marylebone W1H

London, England · W1H

Initial Investment

First Year

£412,250First Year

Profit From Rental Income

After 5 Years

£65,695

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£121,294

↗ 10%After 5 Years

Return On Investment

45%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£75,864	£77,002	£78,927	£80,900	£83,327	£396,020
Total Expenses	£62,291	£62,590	£62,957	£63,331	£63,746	£314,915
Profit Before Tax	£13,573	£14,412	£15,970	£17,569	£19,581	£81,105
Profit After Tax	£10,995	£11,673	£12,936	£14,231	£15,860	£65,695
Change In Property Value	£12	£12	£23,500	£41,948	£55,821	£121,294
Net Return	£11,006	£11,685	£36,437	£56,179	£71,682	£186,989
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change