Flat
WC2A
1 bed
1 bath
Lincoln's Inn Fields, London WC2A
London, England · WC2A
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-22,559
↘ -18%After 5 Years
Change In Property Value
£54,519
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,534 | £11,823 | £12,118 | £58,035 |
| Total Expenses | £15,988 | £16,055 | £16,113 | £16,183 | £16,256 | £80,595 |
| Profit Before Tax | £-4,792 | £-4,691 | £-4,578 | £-4,361 | £-4,137 | £-22,559 |
| Profit After Tax | £-4,792 | £-4,691 | £-4,578 | £-4,361 | £-4,137 | £-22,559 |
| Change In Property Value | £4 | £7,999 | £14,278 | £19,000 | £13,237 | £54,519 |
| Net Return | £-4,788 | £3,308 | £9,700 | £14,640 | £9,100 | £31,959 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change