Flat WC2N 2 beds 2 baths

John Adam Street, London WC2N

London, England · WC2N

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-42,419

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,252	£36,796	£37,348	£38,281	£39,238	£187,915
Total Expenses	£45,844	£45,948	£46,045	£46,180	£46,318	£230,335
Profit Before Tax	£-9,592	£-9,153	£-8,697	£-7,898	£-7,080	£-42,419
Profit After Tax	£-9,592	£-9,153	£-8,697	£-7,898	£-7,080	£-42,419
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£-9,579	£15,848	£35,929	£51,485	£34,291	£127,973
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	8%	12%	8%	29%

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