Flat
WC1H
1 bed
1 bath
Sandwich Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£-23,278
↘ -17%After 5 Years
Change In Property Value
£57,927
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £16,863 | £16,931 | £16,990 | £17,063 | £17,137 | £84,984 |
| Profit Before Tax | £-4,959 | £-4,848 | £-4,726 | £-4,492 | £-4,252 | £-23,278 |
| Profit After Tax | £-4,959 | £-4,848 | £-4,726 | £-4,492 | £-4,252 | £-23,278 |
| Change In Property Value | £4 | £8,499 | £15,171 | £20,188 | £14,064 | £57,927 |
| Net Return | £-4,955 | £3,651 | £10,445 | £15,696 | £9,812 | £34,648 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 3% | 8% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change