Flat WC2A 1 bed 1 bath

Lincoln Square, London WC2A

London, England · WC2A

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£-49,791

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 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	£36,396	£36,942	£37,496	£38,433	£39,394	£188,662
Total Expenses	£47,467	£47,572	£47,668	£47,804	£47,942	£238,453
Profit Before Tax	£-11,071	£-10,630	£-10,172	£-9,370	£-8,548	£-49,791
Profit After Tax	£-11,071	£-10,630	£-10,172	£-9,370	£-8,548	£-49,791
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£-11,058	£15,371	£36,238	£52,389	£34,477	£127,417
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-2%	3%	8%	11%	7%	28%

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