Flat WC1N 1 bed 1 bath

Hunter House, Hunter Street, Bloomsbury WC1N

London, England · WC1N

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-31,398

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£16,200	£16,443	£16,690	£17,107	£17,535	£83,974
Total Expenses	£22,925	£22,999	£23,065	£23,149	£23,234	£115,372
Profit Before Tax	£-6,725	£-6,556	£-6,375	£-6,042	£-5,699	£-31,398
Profit After Tax	£-6,725	£-6,556	£-6,375	£-6,042	£-5,699	£-31,398
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£-6,719	£5,444	£15,045	£22,463	£14,159	£50,391
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	11%	7%	25%

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