Flat WC2H 1 bed 1 bath

Newport Court, London WC2H

London, England · WC2H

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-14,229

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,156	£18,428	£18,705	£19,172	£19,652	£94,113
Total Expenses	£21,512	£21,589	£21,658	£21,746	£21,837	£108,342
Profit Before Tax	£-3,356	£-3,161	£-2,953	£-2,574	£-2,185	£-14,229
Profit After Tax	£-3,356	£-3,161	£-2,953	£-2,574	£-2,185	£-14,229
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£-3,350	£7,839	£16,682	£23,555	£16,018	£60,744
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	9%	34%

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