Terraced
WC1X
3 beds
1 bath
London WC1X
London, England · WC1X
View property listing
Initial Investment
£538,250First YearProfit From Rental Income
£-12,899
↘ -2%After 5 Years
Change In Property Value
£203,108
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,176 | £49,914 | £50,662 | £51,929 | £53,227 | £254,908 |
| Total Expenses | £53,358 | £53,445 | £53,530 | £53,667 | £53,807 | £267,807 |
| Profit Before Tax | £-4,182 | £-3,531 | £-2,867 | £-1,738 | £-580 | £-12,899 |
| Profit After Tax | £-4,182 | £-3,531 | £-2,867 | £-1,738 | £-580 | £-12,899 |
| Change In Property Value | £15 | £29,800 | £53,194 | £70,785 | £49,314 | £203,108 |
| Net Return | £-4,167 | £26,269 | £50,326 | £69,047 | £48,734 | £190,209 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 9% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change