Flat
WC1N
1 bed
1 bath
Hunter Street, Bloomsbury WC1N
London, England · WC1N
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-20,546
↘ -23%After 5 Years
Change In Property Value
£39,531
↗ 14%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £12,114 | £12,176 | £12,229 | £12,291 | £12,354 | £61,165 |
| Profit Before Tax | £-4,278 | £-4,223 | £-4,156 | £-4,016 | £-3,873 | £-20,546 |
| Profit After Tax | £-4,278 | £-4,223 | £-4,156 | £-4,016 | £-3,873 | £-20,546 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £-4,275 | £1,577 | £6,197 | £9,761 | £5,725 | £18,985 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | 2% | 7% | 11% | 6% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change