Flat
WC2A
1 bed
1 bath
Lincoln Square, Portugal Street WC2A
London, England · WC2A
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£-55,236
↘ -10%After 5 Years
Change In Property Value
£201,745
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,436 | £42,058 | £42,688 | £43,756 | £44,850 | £214,787 |
| Total Expenses | £53,763 | £53,875 | £53,979 | £54,127 | £54,279 | £270,023 |
| Profit Before Tax | £-12,327 | £-11,817 | £-11,290 | £-10,372 | £-9,430 | £-55,236 |
| Profit After Tax | £-12,327 | £-11,817 | £-11,290 | £-10,372 | £-9,430 | £-55,236 |
| Change In Property Value | £15 | £29,600 | £52,837 | £70,310 | £48,983 | £201,745 |
| Net Return | £-12,312 | £17,783 | £41,546 | £59,939 | £39,553 | £146,509 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 3% | 8% | 11% | 7% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change