Flat WC1H 0 beds 1 bath

Russell Court, Woburn Place, London WC1H

London, England · WC1H

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-20,753

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£46,347

↗ 14%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,659	£9,804	£10,049	£10,300	£49,327
Total Expenses	£13,891	£13,955	£14,011	£14,077	£14,145	£70,080
Profit Before Tax	£-4,375	£-4,297	£-4,207	£-4,028	£-3,845	£-20,753
Profit After Tax	£-4,375	£-4,297	£-4,207	£-4,028	£-3,845	£-20,753
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£-4,372	£2,503	£7,931	£12,124	£7,408	£25,594
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-19%
Total Net Return (%)	-4%	2%	7%	11%	7%	24%

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