Flat
WC2R
1 bed
1 bath
Strand, London WC2R
London, England · WC2R
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-20,878
↘ -7%After 5 Years
Change In Property Value
£122,683
↗ 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 | £28,800 | £29,232 | £29,670 | £30,412 | £31,173 | £149,287 |
| Total Expenses | £33,838 | £33,931 | £34,016 | £34,132 | £34,250 | £170,166 |
| Profit Before Tax | £-5,038 | £-4,699 | £-4,345 | £-3,719 | £-3,078 | £-20,878 |
| Profit After Tax | £-5,038 | £-4,699 | £-4,345 | £-3,719 | £-3,078 | £-20,878 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £-5,029 | £13,301 | £27,785 | £39,037 | £26,709 | £101,804 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change