Flat
WC1H
0 beds
1 bath
Cromer Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-21,018
↘ -19%After 5 Years
Change In Property Value
£47,710
↗ 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 | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £14,242 | £14,306 | £14,362 | £14,429 | £14,498 | £71,838 |
| Profit Before Tax | £-4,438 | £-4,355 | £-4,262 | £-4,077 | £-3,886 | £-21,018 |
| Profit After Tax | £-4,438 | £-4,355 | £-4,262 | £-4,077 | £-3,886 | £-21,018 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £-4,434 | £2,645 | £8,233 | £12,551 | £7,698 | £26,692 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -19% |
| 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