Flat
WC2R
2 beds
3 baths
Bull Inn Court, London WC2R
London, England · WC2R
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£-26,093
↘ -5%After 5 Years
Change In Property Value
£184,024
↗ 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 | £43,200 | £43,848 | £44,506 | £45,618 | £46,759 | £223,931 |
| Total Expenses | £49,756 | £49,871 | £49,978 | £50,131 | £50,288 | £250,024 |
| Profit Before Tax | £-6,556 | £-6,023 | £-5,472 | £-4,513 | £-3,529 | £-26,093 |
| Profit After Tax | £-6,556 | £-6,023 | £-5,472 | £-4,513 | £-3,529 | £-26,093 |
| Change In Property Value | £14 | £27,000 | £48,195 | £64,134 | £44,680 | £184,024 |
| Net Return | £-6,543 | £20,977 | £42,723 | £59,622 | £41,152 | £157,931 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 4% | 9% | 12% | 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