Flat WC2H 1 bed 1 bath

Central St. Giles Piazza, Bloomsbury, London WC2H

London, England · WC2H

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£-14,721

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£83,833

↗ 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	£20,292	£20,596	£20,905	£21,428	£21,964	£105,185
Total Expenses	£23,817	£23,897	£23,969	£24,063	£24,159	£119,906
Profit Before Tax	£-3,525	£-3,301	£-3,064	£-2,635	£-2,196	£-14,721
Profit After Tax	£-3,525	£-3,301	£-3,064	£-2,635	£-2,196	£-14,721
Change In Property Value	£6	£12,300	£21,956	£29,217	£20,354	£83,833
Net Return	£-3,519	£8,999	£18,892	£26,581	£18,159	£69,113
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
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