Flat
WC1H
0 beds
1 bath
Cromer Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-21,793
↘ -18%After 5 Years
Change In Property Value
£51,118
↗ 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 | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £15,116 | £15,181 | £15,238 | £15,307 | £15,378 | £76,220 |
| Profit Before Tax | £-4,616 | £-4,524 | £-4,421 | £-4,219 | £-4,013 | £-21,793 |
| Profit After Tax | £-4,616 | £-4,524 | £-4,421 | £-4,219 | £-4,013 | £-21,793 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-4,612 | £2,976 | £8,967 | £13,596 | £8,399 | £29,325 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change