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
£-1,857
↘ -1%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
30%
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 | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £32,694 | £32,787 | £32,909 | £33,034 | £33,177 | £164,601 |
| Profit Before Tax | £-1,494 | £-1,119 | £-449 | £237 | £1,093 | £-1,732 |
| Profit After Tax | £-1,494 | £-1,119 | £-449 | £237 | £968 | £-1,857 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-1,487 | £-1,112 | £13,451 | £25,049 | £33,986 | £69,887 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change