Flat WC1X 2 beds 1 bath

Hand Axe Yard, Kings Cross, London WC1X

London, England · WC1X

Initial Investment

First Year

£342,249First Year

Profit From Rental Income

After 5 Years

£-31,367

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£30,000	£30,450	£30,907	£31,679	£32,471	£155,508
Total Expenses	£37,175	£37,270	£37,357	£37,476	£37,598	£186,875
Profit Before Tax	£-7,175	£-6,820	£-6,450	£-5,796	£-5,126	£-31,367
Profit After Tax	£-7,175	£-6,820	£-6,450	£-5,796	£-5,126	£-31,367
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,096	£136,314
Net Return	£-7,165	£13,180	£29,250	£41,711	£27,970	£104,947
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
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