Flat WC1X 0 beds 1 bath

Sharwood, Penton Rise, London WC1X

London, England · WC1X

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-16,934

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£42,257

↗ 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	£9,300	£9,439	£9,581	£9,821	£10,066	£48,207
Total Expenses	£12,904	£12,968	£13,023	£13,089	£13,156	£65,141
Profit Before Tax	£-3,604	£-3,529	£-3,442	£-3,269	£-3,090	£-16,934
Profit After Tax	£-3,604	£-3,529	£-3,442	£-3,269	£-3,090	£-16,934
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£-3,601	£2,671	£7,625	£11,459	£7,170	£25,323
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	-4%	3%	8%	12%	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