Flat WC1X 2 beds 2 baths

Cubitt Street, London WC1X

London, England · WC1X

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-23,495

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,323	£19,806	£20,301	£97,223
Total Expenses	£23,985	£24,063	£24,133	£24,223	£24,315	£120,719
Profit Before Tax	£-5,229	£-5,026	£-4,810	£-4,417	£-4,014	£-23,495
Profit After Tax	£-5,229	£-5,026	£-4,810	£-4,417	£-4,014	£-23,495
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£-5,223	£7,474	£17,503	£25,275	£16,671	£61,701
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	4%	8%	12%	8%	30%

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