Flat WC1H 1 bed 1 bath

Flaxman Terrace, Bloomsbury WC1H

London, England · WC1H

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£-26,462

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£72,246

↗ 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	£14,844	£15,067	£15,293	£15,675	£16,067	£76,945
Total Expenses	£20,537	£20,609	£20,673	£20,753	£20,835	£103,408
Profit Before Tax	£-5,693	£-5,543	£-5,380	£-5,078	£-4,768	£-26,462
Profit After Tax	£-5,693	£-5,543	£-5,380	£-5,078	£-4,768	£-26,462
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£-5,688	£5,057	£13,541	£20,101	£12,773	£45,784
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
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