Flat
WC1H
2 beds
1 bath
Sinclair House, Thanet Street, Bloomsbury, London WC1H
London, England · WC1H
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-52,229
↘ -25%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £28,546 | £28,619 | £28,706 | £28,795 | £28,894 | £143,561 |
| Profit Before Tax | £-11,050 | £-10,860 | £-10,504 | £-10,138 | £-9,677 | £-52,229 |
| Profit After Tax | £-11,050 | £-10,860 | £-10,504 | £-10,138 | £-9,677 | £-52,229 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-11,044 | £-10,854 | £1,997 | £12,175 | £20,015 | £12,289 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change