Flat
WC1H
2 beds
1 bath
Thanet Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-30,092
↘ -14%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change