Flat
WC2H
0 beds
1 bath
New Compton Street, Covent Garden WC2H
London, England · WC2H
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-13,911
↘ -9%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £19,738 | £19,812 | £19,878 | £19,963 | £20,049 | £99,440 |
| Profit Before Tax | £-3,238 | £-3,065 | £-2,880 | £-2,539 | £-2,190 | £-13,911 |
| Profit After Tax | £-3,238 | £-3,065 | £-2,880 | £-2,539 | £-2,190 | £-13,911 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £-3,233 | £6,935 | £14,971 | £21,214 | £14,359 | £54,246 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change