Flat WC1N 1 bed 1 bath

Guilford Street, Bloomsbury WC1N

London, England · WC1N

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-34,002

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 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	£18,228	£18,501	£18,779	£19,248	£19,730	£94,486
Total Expenses	£25,541	£25,618	£25,687	£25,776	£25,867	£128,489
Profit Before Tax	£-7,313	£-7,117	£-6,908	£-6,527	£-6,137	£-34,002
Profit After Tax	£-7,313	£-7,117	£-6,908	£-6,527	£-6,137	£-34,002
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£-7,306	£6,383	£17,190	£25,540	£16,203	£58,010
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