Flat
WC1H
1 bed
1 bath
Tonbridge Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-27,105
↘ -15%After 5 Years
Change In Property Value
£74,973
↗ 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 | £15,396 | £15,627 | £15,861 | £16,258 | £16,664 | £79,806 |
| Total Expenses | £21,236 | £21,309 | £21,373 | £21,455 | £21,538 | £106,911 |
| Profit Before Tax | £-5,840 | £-5,682 | £-5,512 | £-5,197 | £-4,874 | £-27,105 |
| Profit After Tax | £-5,840 | £-5,682 | £-5,512 | £-5,197 | £-4,874 | £-27,105 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-5,834 | £5,318 | £14,123 | £20,932 | £13,329 | £47,868 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 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