Flat WC2B 2 beds 2 baths

Stukeley Street, London WC2B

London, England · WC2B

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-30,775

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,748	£39,329	£39,919	£40,917	£41,940	£200,854
Total Expenses	£46,094	£46,202	£46,302	£46,443	£46,588	£231,628
Profit Before Tax	£-7,346	£-6,872	£-6,383	£-5,526	£-4,648	£-30,775
Profit After Tax	£-7,346	£-6,872	£-6,383	£-5,526	£-4,648	£-30,775
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£-7,333	£18,128	£38,243	£53,858	£36,722	£139,618
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	4%	9%	12%	8%	32%

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