Flat WC1X 0 beds 0 baths

Holborn, London WC1X

London, England · WC1X

Initial Investment

First Year

£273,750First Year

Profit From Rental Income

After 5 Years

£-27,470

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£111,096

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,456	£24,823	£25,195	£25,825	£26,471	£126,770
Total Expenses	£30,668	£30,755	£30,833	£30,938	£31,045	£154,239
Profit Before Tax	£-6,212	£-5,932	£-5,638	£-5,113	£-4,574	£-27,470
Profit After Tax	£-6,212	£-5,932	£-5,638	£-5,113	£-4,574	£-27,470
Change In Property Value	£8	£16,300	£29,096	£38,718	£26,974	£111,096
Net Return	£-6,204	£10,368	£23,458	£33,605	£22,399	£83,626
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	12%	8%	31%

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