Flat WC1N 3 beds 1 bath

Guilford Street, Bloomsbury WC1N

London, England · WC1N

Initial Investment

First Year

£330,250First Year

Profit From Rental Income

After 5 Years

£-44,288

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£132,225

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,196	£26,589	£26,988	£27,662	£28,354	£135,789
Total Expenses	£35,829	£35,919	£36,000	£36,109	£36,221	£180,077
Profit Before Tax	£-9,633	£-9,330	£-9,012	£-8,446	£-7,867	£-44,288
Profit After Tax	£-9,633	£-9,330	£-9,012	£-8,446	£-7,867	£-44,288
Change In Property Value	£10	£19,400	£34,629	£46,082	£32,104	£132,225
Net Return	£-9,624	£10,070	£25,618	£37,635	£24,237	£87,937
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-13%
Total Net Return (%)	-3%	3%	8%	11%	7%	27%

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