Flat WC1H 2 beds 1 bath

Judd Street, Bloomsbury WC1H

London, England · WC1H

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-25,547

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£68,150

↗ 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	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£19,486	£19,557	£19,620	£19,698	£19,777	£98,138
Profit Before Tax	£-5,482	£-5,343	£-5,192	£-4,910	£-4,619	£-25,547
Profit After Tax	£-5,482	£-5,343	£-5,192	£-4,910	£-4,619	£-25,547
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£-5,477	£4,656	£12,656	£18,842	£11,927	£42,603
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	12%	7%	26%

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