Flat
WC1X
1 bed
1 bath
Bevin Court, Cruikshank Street, Islington, London WC1X
London, England · WC1X
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-18,607
↘ -15%After 5 Years
Change In Property Value
£53,162
↗ 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 | £11,700 | £11,875 | £12,054 | £12,355 | £12,664 | £60,648 |
| Total Expenses | £15,718 | £15,786 | £15,845 | £15,917 | £15,990 | £79,255 |
| Profit Before Tax | £-4,018 | £-3,910 | £-3,791 | £-3,562 | £-3,326 | £-18,607 |
| Profit After Tax | £-4,018 | £-3,910 | £-3,791 | £-3,562 | £-3,326 | £-18,607 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £-4,014 | £3,890 | £10,132 | £14,966 | £9,581 | £34,555 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change