Flat WC1A 1 bed 1 bath

40 New Oxford Street, Bloomsbury London WC1A

London, England · WC1A

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-30,092

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£24,734	£24,811	£24,880	£24,969	£25,060	£124,454
Profit Before Tax	£-6,530	£-6,334	£-6,126	£-5,746	£-5,356	£-30,092
Profit After Tax	£-6,530	£-6,334	£-6,126	£-5,746	£-5,356	£-30,092
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£-6,524	£6,666	£17,079	£25,134	£16,157	£58,512
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	3%	8%	12%	7%	27%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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