Flat WC1X 1 bed 1 bath

Sharwood, Penton Rise, Kings Cross WC1X

London, England · WC1X

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-18,475

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£52,481

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£11,905	£12,203	£12,508	£59,902
Total Expenses	£15,543	£15,610	£15,669	£15,740	£15,814	£78,376
Profit Before Tax	£-3,987	£-3,881	£-3,764	£-3,538	£-3,306	£-18,475
Profit After Tax	£-3,987	£-3,881	£-3,764	£-3,538	£-3,306	£-18,475
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£-3,983	£3,819	£9,981	£14,753	£9,436	£34,006
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

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