Flat
W1H
2 beds
1 bath
Upper Berkeley Street, London W1H
London, England · W1H
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-30,132
↘ -10%After 5 Years
Change In Property Value
£92,390
↗ 10%After 5 Years
Return On Investment
21%
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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £40,869 | £40,966 | £41,094 | £41,225 | £41,375 | £205,529 |
| Profit Before Tax | £-7,269 | £-6,862 | £-6,137 | £-5,394 | £-4,470 | £-30,132 |
| Profit After Tax | £-7,269 | £-6,862 | £-6,137 | £-5,394 | £-4,470 | £-30,132 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £-7,260 | £-6,853 | £11,763 | £26,558 | £38,049 | £62,258 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change