Flat
WC1N
1 bed
1 bath
Queen Square, London WC1N
London, England · WC1N
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-32,284
↘ -16%After 5 Years
Change In Property Value
£85,196
↗ 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 | £16,872 | £17,125 | £17,382 | £17,817 | £18,262 | £87,457 |
| Total Expenses | £23,797 | £23,872 | £23,939 | £24,024 | £24,111 | £119,742 |
| Profit Before Tax | £-6,925 | £-6,747 | £-6,557 | £-6,207 | £-5,849 | £-32,284 |
| Profit After Tax | £-6,925 | £-6,747 | £-6,557 | £-6,207 | £-5,849 | £-32,284 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £-6,918 | £5,753 | £15,756 | £23,485 | £14,836 | £52,912 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 8% | 11% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change