Flat WC1R 2 beds 2 baths

Warwick Court, London WC1R

London, England · WC1R

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£-35,881

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£135,632

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,860	£29,293	£29,732	£30,476	£31,237	£149,598
Total Expenses	£36,900	£36,993	£37,078	£37,195	£37,313	£185,480
Profit Before Tax	£-8,040	£-7,701	£-7,346	£-6,719	£-6,076	£-35,881
Profit After Tax	£-8,040	£-7,701	£-7,346	£-6,719	£-6,076	£-35,881
Change In Property Value	£10	£19,900	£35,522	£47,269	£32,931	£135,632
Net Return	£-8,030	£12,200	£28,176	£40,551	£26,855	£99,751
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-2%	4%	8%	12%	8%	29%

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