Flat
WC1H
1 bed
1 bath
Tavistock Place, Knollys House WC1H
London, England · WC1H
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-24,061
↘ -16%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £17,739 | £17,808 | £17,868 | £17,942 | £18,018 | £89,374 |
| Profit Before Tax | £-5,139 | £-5,019 | £-4,887 | £-4,637 | £-4,380 | £-24,061 |
| Profit After Tax | £-5,139 | £-5,019 | £-4,887 | £-4,637 | £-4,380 | £-24,061 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £-5,134 | £3,981 | £11,178 | £16,741 | £10,513 | £37,280 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | 3% | 8% | 11% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change