Flat
WC1N
2 beds
1 bath
Grenville Street, London WC1N
London, England · WC1N
View property listing
Initial Investment
£282,500First YearProfit From Rental Income
£-39,777
↘ -14%After 5 Years
Change In Property Value
£114,504
↗ 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 | £22,680 | £23,020 | £23,366 | £23,950 | £24,548 | £117,564 |
| Total Expenses | £31,295 | £31,379 | £31,455 | £31,555 | £31,657 | £157,341 |
| Profit Before Tax | £-8,615 | £-8,359 | £-8,089 | £-7,605 | £-7,109 | £-39,777 |
| Profit After Tax | £-8,615 | £-8,359 | £-8,089 | £-7,605 | £-7,109 | £-39,777 |
| Change In Property Value | £8 | £16,800 | £29,988 | £39,906 | £27,801 | £114,504 |
| Net Return | £-8,607 | £8,441 | £21,899 | £32,301 | £20,692 | £74,727 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -14% |
| 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