Flat WC1X 1 bed 1 bath

Truro House, 8 Mount Pleasant, London WC1X

London, England · WC1X

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-26,138

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£28,381	£28,465	£28,540	£28,640	£28,742	£142,769
Profit Before Tax	£-5,881	£-5,628	£-5,360	£-4,880	£-4,389	£-26,138
Profit After Tax	£-5,881	£-5,628	£-5,360	£-4,880	£-4,389	£-26,138
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£-5,874	£9,373	£21,415	£30,750	£20,434	£76,098
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	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