Flat
W1H
2 beds
2 baths
Bryanston Square, London W1H
London, England · W1H
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-99,822
↘ -23%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
7%
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 | £33,756 | £34,262 | £35,119 | £35,997 | £37,077 | £176,211 |
| Total Expenses | £54,969 | £55,066 | £55,195 | £55,326 | £55,477 | £276,033 |
| Profit Before Tax | £-21,213 | £-20,804 | £-20,076 | £-19,329 | £-18,400 | £-99,822 |
| Profit After Tax | £-21,213 | £-20,804 | £-20,076 | £-19,329 | £-18,400 | £-99,822 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-21,201 | £-20,791 | £4,925 | £25,296 | £40,984 | £29,213 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change