Flat WC1N 3 beds 2 baths

Guilford Street, Bloomsbury WC1N

London, England · WC1N

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-36,607

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£20,256	£20,560	£20,868	£21,390	£21,925	£104,999
Total Expenses	£28,157	£28,237	£28,309	£28,403	£28,499	£141,605
Profit Before Tax	£-7,901	£-7,677	£-7,441	£-7,013	£-6,575	£-36,607
Profit After Tax	£-7,901	£-7,677	£-7,441	£-7,013	£-6,575	£-36,607
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£-7,893	£7,323	£19,334	£28,617	£18,248	£65,629
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	11%	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