Flat
WC1N
1 bed
1 bath
Old Gloucester Street, Bloomsbury, London WC1N
London, England · WC1N
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-29,624
↘ -16%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,856 | £15,079 | £15,305 | £15,688 | £16,080 | £77,007 |
| Total Expenses | £21,182 | £21,254 | £21,318 | £21,398 | £21,480 | £106,631 |
| Profit Before Tax | £-6,326 | £-6,175 | £-6,013 | £-5,710 | £-5,400 | £-29,624 |
| Profit After Tax | £-6,326 | £-6,175 | £-6,013 | £-5,710 | £-5,400 | £-29,624 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-6,320 | £4,825 | £13,622 | £20,419 | £12,803 | £45,349 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 8% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change