Flat
WC1H
2 beds
1 bath
Judd Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£-43,828
↘ -27%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £23,236 | £23,303 | £23,381 | £23,462 | £23,549 | £116,931 |
| Profit Before Tax | £-9,232 | £-9,089 | £-8,812 | £-8,528 | £-8,168 | £-43,828 |
| Profit After Tax | £-9,232 | £-9,089 | £-8,812 | £-8,528 | £-8,168 | £-43,828 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £-9,227 | £-9,084 | £1,187 | £9,321 | £15,584 | £7,781 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change