Flat
WC2H
2 beds
2 baths
Shelton Street, Covent Garden, London WC2H
London, England · WC2H
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-17,372
↘ -5%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,000 | £33,495 | £33,997 | £34,847 | £35,719 | £171,058 |
| Total Expenses | £37,475 | £37,575 | £37,666 | £37,793 | £37,922 | £188,430 |
| Profit Before Tax | £-4,475 | £-4,080 | £-3,668 | £-2,945 | £-2,204 | £-17,372 |
| Profit After Tax | £-4,475 | £-4,080 | £-3,668 | £-2,945 | £-2,204 | £-17,372 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £-4,465 | £15,921 | £32,032 | £44,562 | £30,893 | £118,942 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 9% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change